NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|
|
|
|
|
|
Unaudited
|
|
|
|
|
|
|
|
December 31, 2019
|
|
Subsidiary
|
|
Location
|
|
Year
Acquired
|
|
Total
Assets
|
|
|
Net
Income
|
|
Citizens Deposit Bank & Trust
|
|
Vanceburg, Kentucky
|
|
1991
|
|
$
|
552,704
|
|
|
$
|
6,012
|
|
Premier Bank, Inc.
|
|
Huntington, West Virginia
|
|
1998
|
|
|
1,220,801
|
|
|
|
20,505
|
|
Parent and Intercompany Eliminations
|
|
|
|
|
|
|
7,505
|
|
|
|
(2,321
|
)
|
Consolidated total
|
|
|
|
|
|
$
|
1,781,010
|
|
|
$
|
24,196
|
|
All material intercompany transactions and balances have been eliminated.
On June 8, 2018, Premier issued a 5 for 4 stock split to shareholders of record on June 4, 2018. Each shareholder received 1 additional share of
common stock for every 4 shares of common stock already owned on the record date. Outstanding shares and per share amounts prior to the payment date have been restated to reflect the additional shares issued as a result of the stock split to aid
in the comparison to current period results.
Nature of Operations: The subsidiary banks (Banks) operate under state bank charters. The Banks provide traditional banking services to
customers primarily located in the counties and adjoining counties in Kentucky, Ohio, West Virginia, Maryland, Washington DC, and Virginia in which the Banks operate. The state chartered banks are subject to regulation by their respective state
banking regulators and the Federal Deposit Insurance Corporation (“FDIC”). The Company is also subject to regulation by the Federal Reserve Board.
Cash Flows: For purposes of reporting cash flows, cash and cash equivalents include cash on hand, amounts due from banks, interest-earning
balances with banks with an original maturity less than ninety days, and federal funds sold. Net cash flows are reported for loans, deposits, repurchase agreements, and short-term borrowing transactions.
Estimates in the Financial Statements: The preparation of financial statements in conformity with accounting principles generally accepted
in the United States of America requires management to make estimates and assumptions based on available information. These estimates and assumptions affect the amounts reported in the financial statements and the disclosures provided. Actual
results could differ from those estimates.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Securities: The Company classifies its securities portfolio as either securities available for sale or securities held to maturity.
Securities held to maturity are carried at amortized cost. The Company had no securities classified as held to maturity at December 31, 2019 or 2018.
Securities available for sale might be sold before maturity and are carried at fair value. Adjustments from amortized cost to fair value are
recorded in other comprehensive income, net of related income tax.
Interest income includes amortization of purchase premium or discount computed using the level yield method. Gains or losses on dispositions are
recorded on the trade date and are based on the net proceeds and adjusted carrying amount of the securities sold using the specific identification method. Securities are written down to fair value when a decline in fair value is not temporary.
Management evaluates securities for other-than-temporary impairment (“OTTI”) at least on a quarterly basis, and more frequently when economic or
market conditions warrant such an evaluation. Declines in the fair value of securities below their cost that are other-than-temporary are reflected as realized losses. In estimating other-than-temporary losses, management considers the length of
time and extent that fair value has been less than cost and the financial condition and near term prospects of the issuer. Management also assesses whether it intends to sell, or it is more likely than not that it will be required to sell, a
security in an unrealized loss position before recovery of its amortized cost basis. If either of the criteria regarding intent or requirement to sell is met, the entire difference between amortized cost and fair value is recognized as impairment
through earnings. For debt securities that do not meet the aforementioned criteria, the amount of impairment is split into two components as follows: 1) OTTI related to credit loss, which must be recognized in the income statement and 2) OTTI
related to other factors, which is recognized in other comprehensive income. The credit loss is defined as the difference between the present value of the cash flows expected to be collected and the amortized cost basis. For equity securities, the
entire amount of impairment is recognized through earnings.
Loans Held for Sale: Mortgage loans originated and intended for sale in the secondary market are carried at the lower of aggregate cost or
market, as determined by outstanding commitments from investors. Net unrealized losses, if any, are recorded as a valuation allowance and charged to earnings. Loans are generally sold with servicing released. Beginning in April 2015, as a cost
saving measure, management exited the underwriting process but still facilitates fixed rate mortgages sold in the secondary market via third party vendors whereby Premier receives a portion of the commission.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Loans: Net loans are stated at the amount of recorded investment reduced by an allowance for loan losses. The recorded investment in a loan
is the unpaid principal plus any remaining fair value adjustments reduced by any unearned income. The recorded investment excludes accrued interest receivable due to immateriality. Interest income on loans is recognized on the unpaid principal
balance on the accrual basis except for those loans in a non-accrual of income status. The accrual of interest on impaired loans is discontinued when management believes, after consideration of economic and business conditions as well as
collection efforts, that the borrowers’ financial condition is such that collection of interest is doubtful. Loan origination fees, net of certain direct origination costs, are deferred and recognized in interest income using the level yield
method without anticipating prepayments.
Interest income on mortgage and commercial loans is discontinued at the time the loan is 90 days delinquent unless the loan is well-secured and in
process of collection. Consumer loans are typically charged off no later than 120 days past due. Past due status is based on the contractual terms of the loan. In all cases, loans are placed on nonaccrual or charged-off at an earlier date if
collection of principal or interest is considered doubtful. Non-accrual loans and loans past due 90 days still on accrual include both smaller balance homogeneous loans that are collectively evaluated for impairment and individually classified
impaired loans. A loan is moved to non-accrual status in accordance with the Company’s policy, typically after 90 days of non-payment.
All interest accrued but not received for loans placed on non-accrual is reversed against interest income. Interest received on such loans is
accounted for on the cash-basis or cost-recovery method, until qualifying for return to accrual. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are
reasonably assured.
Concentration of Credit Risk: Most of the Company’s loans located in the Washington, DC and Cincinnati, Ohio metro areas are commercial or
commercial real estate loans. Commercial and commercial real estate loans in these market areas are generally larger in size than in the Company’s other markets due to various factors such as higher real estate values and larger business
operations. Therefore, the Company’s exposure to credit risk is significantly affected by changes in the economy and commercial real estate collateral values in the Washington, DC and Cincinnati metro areas.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
The Company’s success and recent growth in lending in the central West Virginia market area depend primarily on the local general economy which has
been driven in the past by federal government programs to develop technology infrastructure and more recently by the drilling for natural gas in the recently discovered Marcellus and Utica shale formations. Furthermore, Premier’s success in the
southern West Virginia market depends, in large part, on the local general economy which has been driven by significant employment by coal and other natural resource based businesses. While Premier’s direct credit risk exposure to such industries
is minimal, the success or failure of these industries may have an indirect effect on the local economic conditions in the central and southern West Virginia market areas, either individually or collectively, thus having a significant impact on the
credit risk of loans in this market area.
Certain Purchased Loans: Loans acquired via branch purchase or acquisition after December 31, 2008 are recorded at the amount paid, such
that there is no carryover of the seller’s allowance for loan losses. Some of these purchased loans have shown evidence of credit deterioration since origination. After acquisition, losses are recognized by an increase in the allowance for loan
losses.
Such purchased loans are accounted for individually or may be aggregated into pools of loans based on common risk characteristics such as loan
type. The Company estimates the amount and timing of expected cash flows for each purchased loan or pool, and the expected cash flows in excess of amount paid is recorded as interest income over the remaining life of the loan or pool (accretable
yield). The excess of the loan’s or pool’s contractual principal and interest over expected cash flows is not recorded (nonaccretable difference).
Over the life of the loan or pool, expected cash flows continue to be estimated. If the present value of expected cash flows is less than the
carrying amount, a loss is recorded as an increase in the allowance for loan losses. If the present value of expected cash flows is greater than the carrying amount, it is recognized as part of future interest income.
Allowance for Loan Losses: The allowance for loan losses is a valuation allowance for probable incurred credit losses increased by a
provision for loan losses charged to expense. The allowance is an amount that management believes will be adequate to absorb probable incurred losses on existing loans based on evaluations of the collectability of the loans and prior loan loss
experience. The evaluations take into consideration such factors as changes in the nature and volume of the loan portfolio, overall portfolio quality, review of specific problem loans, and current economic conditions that may affect the borrowers’
ability to pay. Allocations of the allowance may be made for specific loans, but the entire allowance is available for any loan that, in management’s judgment, should be charged-off. Loans are charged against the allowance for loan losses when
management believes that the collection of principal is unlikely. Subsequent recoveries, if any, are credited to the allowance.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
During the first three months of 2018, management updated its policies regarding estimation of probable incurred losses. The updates included
incorporating a common estimated loss ratio for all pass credits within a given loan classification, adding an additional qualitative factor for document exceptions on collectively impaired loans, and reallocating the qualitative portion of the
allowance to align more closely to the inputs used to determine the qualitative portion. The previous methodology allocated a higher loss ratio to loans graded “Watch” to estimate a higher credit risk on these loans due to risk downgrades
resulting from document exceptions. Loans graded “Watch” are considered pass credits. The changes did not have a material impact on the overall allowance for loan losses or the provision for loan losses for the year ended December 31, 2019 and
2018.
A loan is impaired when full payment under the loan terms is not expected. Impairment is evaluated in total for smaller-balance loans of similar
nature such as residential mortgage, consumer, and credit card loans, and accordingly, they are not separately identified for impairment disclosures. All other loans are evaluated for impairment on an individual basis. Factors considered by
management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls
generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including
the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed. If a loan is impaired, a portion of the allowance is allocated so that the
loan is reported, net, at the present value of estimated future cash flows using the loan’s existing rate or at the fair value of collateral if repayment is expected solely from the collateral. Loans with restructured terms offering a concession
to enable a struggling borrower to repay (Troubled Debt Restructurings) are measured at the present value of estimated future cash flows using the loan’s effective rate at inception. If a troubled debt restructuring is considered to be a
collateral dependent loan, the loan is reported, net, at the fair value of the collateral. For troubled debt restructurings that subsequently default, the Company determines the amount of reserve in accordance with the accounting policy for the
allowance for loan losses.
The general component of the allowance covers non-impaired loans and is based on historical loss experience adjusted for current factors. The
historical loss experience is determined by portfolio segment and is based on the actual loss history experienced by the Company. This actual loss experience is supplemented with other economic factors based on the risks present for each portfolio
segment. These economic factors include consideration of the following: levels of and trends in delinquencies and impaired loans; levels of and trends in charge-offs and recoveries; trends in volume and terms of loans; effects of any changes in
risk selection and underwriting standards; other changes in lending policies, procedures, and practices; experience, ability, and depth of lending management and other relevant staff; national and local economic trends and conditions; industry
conditions; and effects of changes in credit concentrations. The following portfolio segments have been identified as having differing risk characteristics:
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Loans secured by 1-4 family residential real estate: Loans secured by 1-4 family
residential real estate represent the lowest risk of loans for the Company. They include fixed and floating rate loans as well as loans for commercial purposes or consumer purposes. The Company generally does not hold subprime residential
mortgages. Borrowers with loans in this category, whether for commercial or consumer purposes, tend to make their payments timely as they do not want to risk foreclosure and loss of their primary residence.
Loans secured by multifamily residential real estate: Loans secured by multifamily
residential real estate consist primarily of loans secured by apartment buildings and can be either fixed or floating rate loans. Multi-family residential real estate loans generally present a higher level of risk than loans secured by 1-4 family
residential real estate because the borrower’s repayment ability typically comes from rents from tenants. Local economic and employment fluctuations impact rent rolls and potentially the borrower’s repayment ability.
Loans secured by owner occupied non-farm non-residential real estate: Loans secured
by owner occupied non-farm non-residential real estate consist of loans secured by commercial real estate owned and operated by the borrower. These loans generally consist of loans to borrowers who either own the commercial real estate where their
business is located and have pledged the property as collateral or have borrowed funds from the Company to purchase the commercial real estate where their business is operated and located. The key factor is that the business operated within the
pledged collateral generates the cash flow for repayment. These loans generally present a higher level of risk than loans secured by multifamily residential real estate because the cash flow for repayment generally comes from the success of the
business. If economic conditions deteriorate, the business venture may not be successful or as successful in order for the borrower to make their loan payments and fund personal living expenses at the same time. Collateral values will also
fluctuate with local economic conditions.
Loans secured by non-farm non-residential real estate: Loans secured by non-farm
non-residential real estate consist of loans secured by commercial real estate that is not owner occupied. These loans generally consist of loans collateralized by property whereby rents received from commercial tenants of the borrower are the
source of repayment. These loans generally present a higher level of risk than loans secured by owner occupied commercial real estate because repayment risk is expanded to be dependent on the success of multiple businesses which are paying rent to
the borrower. If multiple businesses fail due to deteriorating economic conditions or poor business management skills, the borrower may not have enough rents to cover their monthly payment. Repayment risk is also increased depending on the level
of surplus available commercial lease space in the local market area.
Commercial and industrial loans not secured by real estate: These loans to businesses
do not have real estate as the underlying collateral. Instead of real estate, collateral could be business assets such as equipment or accounts receivable or the personal guarantee of one or more guarantors. These loans generally present a higher
level of risk than loans secured by commercial real estate because in the event of default by the borrower, the business assets must be liquidated and/or guarantors pursued for deficit funds. Business assets are worth more while they are in use to
produce income for the business and worth significantly less if the business is no longer in operation. For this reason, the Company discounts the value on these types of collateral prior to meeting the Company’s loan-to-value policy limits.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Consumer loans: Consumer loans are generally loans to borrowers for non-business
purposes. They can be either secured or unsecured. Consumer loans are generally small in the individual amount of principal outstanding and are repaid from the borrower’s private funds earned from employment. Consumer lending risk is very
susceptible to local economic trends. If there is a consumer loan default, any collateral that may be repossessed is generally not well maintained and has a diminished value. For this reason, consumer loans tend to have higher overall interest
rates to cover the higher cost of repossession and charge-offs. However, due to their smaller average balance per borrower, consumer loans are collectively evaluated for impairment in determining the appropriate allowance for loan losses.
Construction, land, and land development loans: Construction loans include 1-4 family
real estate construction, multifamily housing construction and commercial construction loans. Land development loans include loans for real estate development projects whereby the primary purpose is infrastructure development, such as road,
utilities and site preparation, prior to selling real estate parcels for the construction of dwellings or businesses. This category also includes loans for other purposes secured by vacant land.
All other loan types: All other loan types are aggregated together for credit risk
evaluation due to the varying nature but small number of the remaining types of loans in the Company’s loan portfolio. Loans in this segment include but are not limited to loans secured by farmland, agricultural loans and loans to tax-exempt
entities.
Transfers of Financial Assets: Transfers of financial assets are accounted for as sales, when control over the assets has been
relinquished. Control over transferred assets is deemed to be surrendered when the assets have been isolated from the Company, the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or
exchange the transferred assets, and the Company does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity.
Premises and Equipment: Land is carried at cost. Premises and equipment are stated at cost less accumulated depreciation. Depreciation is
recorded principally by the straight-line method with useful lives ranging from 7 to 40 years for premises and from 3 to 15 years for equipment.
Other Real Estate Owned: Real estate acquired through foreclosure is carried at the lower of the recorded investment in the property or its
fair value less estimated costs to sell. Upon repossession, the value of the underlying loan is adjusted to the fair value of the real estate less estimated costs to sell by a charge to the allowance for loan losses, if necessary, establishing a
new cost basis. If the fair value of the property declines subsequent to foreclosure, a valuation allowance is charged to operating expenses. Parcels of real estate maybe leased to third parties to offset holding period costs. Operating expenses
of such properties, net of related income, and gains and losses on their disposition are included in non-interest expenses.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Federal Home Loan Bank (“FHLB”) stock: The Banks are members of the FHLB system. Members are required to own a certain amount of stock based
on the level of available lines of credit, actual borrowings outstanding and other factors, and members may invest in additional amounts. FHLB stock is carried at cost, classified as a restricted security, and periodically evaluated for impairment
based on ultimate recovery of par value. Both cash and stock dividends are reported as income.
Goodwill and Other Intangible Assets: Goodwill resulting from business combinations prior to January 1, 2009 represents the excess of the
purchase price over the fair value of the net assets of businesses acquired. Goodwill resulting from business combinations after January 1, 2009 is generally determined as the excess of the fair value of the consideration transferred, plus the
fair value of any non-controlling interests in the acquired company, over the fair value of the net assets acquired and liabilities assumed as of the acquisition date. Goodwill is not amortized but is assessed at least annually for impairment and
any such impairment will be recognized in the period identified. Impairment is evaluated using the aggregate of all banking operations. Based upon the most recently completed goodwill impairment test, management concluded the recorded value of
goodwill was not impaired as of October 31, 2019 based upon the estimated fair value of the Company’s single reporting unit.
Other intangible assets consist of core deposit intangible assets arising from whole bank and branch acquisitions. They are initially measured at fair
value and then are amortized on an accelerated method over their estimated useful lives of approximately 8 to 10 years.
Repurchase Agreements: Substantially all repurchase agreement liabilities represent amounts advanced by various customers. Securities are
pledged to cover these liabilities, which are not covered by federal deposit insurance.
Stock Based Compensation: Compensation cost is recognized for stock options granted to employees based on the fair value of these awards at
the date of grant. A Black-Scholes model is utilized to estimate the fair value of stock options. Compensation cost is recognized on a straight-line basis over the required service period, generally defined as the vesting period.
Income Taxes: Income tax expense is the total of the current year income tax due or refundable and the change in deferred tax assets and
liabilities. Deferred tax assets and liabilities are the expected future tax amounts for the temporary differences between carrying amounts and tax bases of assets and liabilities, computed using enacted tax rates. A valuation allowance, if
needed, reduces deferred tax assets to the amount expected to be realized.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
A tax position is recognized as a benefit only if it is more likely than not that the tax position would be sustained in a tax examination, with a
tax examination being presumed to occur. The amount recognized is the largest amount of tax benefit that is greater than 50% likely of being realized on examination. For tax positions not meeting the "more likely than not" test, no tax benefit is
recorded.
The Company recognizes interest related to income tax matters as other interest expense and penalties related to income tax matters as other
noninterest expense.
Off Balance Sheet Financial Instruments: Financial instruments include off-balance sheet credit instruments, such as commitments to make
loans and commercial letters of credit, issued to meet customer financing needs. The face amount for these items represents the exposure to loss, before considering customer collateral or ability to repay. Such financial instruments are recorded
when they are funded.
Earnings Per Common Share: Basic earnings per common share is net income (available to common shareholders) divided by the weighted average
number of common shares outstanding during the period. Diluted earnings per common share includes the dilutive effect of additional potential common shares issuable under stock options. Earnings and dividends per share are restated for all stock
splits and dividends through the date of issuance of the financial statements.
Comprehensive Income: Comprehensive income consists of net income and other comprehensive income (loss). Other comprehensive income (loss)
includes unrealized gains and losses on securities available for sale which is also recognized as a separate component of equity.
Loss Contingencies: Loss contingencies, including claims and legal actions arising in the ordinary course of business, are recorded as
liabilities when the likelihood of loss is probable and an amount or range of loss can be reasonably estimated. Management does not believe there now are such matters that will have a material effect on the financial statements.
Fair Value of Financial Instruments: Fair values of financial instruments are estimated using relevant market information and other
assumptions, as more fully disclosed in a separate note. Fair value estimates involve uncertainties and matters of significant judgment regarding interest rates, credit risk, prepayments, and other factors, especially in the absence of broad
markets for particular items. Changes in assumptions or in market conditions could significantly affect the estimates.
Operating Segments: All of the Company’s operations are considered by management to be aggregated into one reportable operating segment.
While the chief decision-makers monitor the revenue streams of the various products and services, the identifiable segments are not material. Operations are managed and financial performance is evaluated on a Company-wide basis.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Reclassifications: Some items in the prior year financial statements were reclassified to conform to the current presentation.
Reclassifications have no effect on prior years’ net income or stockholders’ equity.
Adoption of New Accounting Standards:
In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842). This standard requires
organizations that are lessees to recognize a lease liability, which is the lessee’s obligation to make lease payments arising from a lease, measured on a discounted basis; and a right-of-use asset, which is an asset that represents the lessee’s
right to use, or control the use of, a specified property for the lease term. The new guidance also requires lessees to disclose key information about leasing requirements for leases that were historically classified as operating leases under
previous generally accepted accounting principles. This ASU became effective for Premier for interim and annual periods beginning after December 15, 2018. The Company leases some of its branch locations. The Company adopted Topic 842 on January
1, 2019. The Company applied a modified retrospective transition approach for the applicable leases. The modified retrospective approach would not require any transition accounting for leases that expired before the earliest comparative period
presented. The Company has also elected to use the practical expedient to make an accounting policy election for property leases to include both lease and non-lease components as a single component and account for it as a lease. Upon adoption of
this standard, the Company recorded a $7.6 million right of use asset, included in premises and equipment, determined by calculating an estimated present value of future lease payments over the extended lives of the Company’s leases. The Company
also recorded a $7.6 million operating lease liability, included in other liabilities.
In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments—Credit Losses: Measurement of Credit Losses
on Financial Instruments. This ASU replaces the measurement for credit losses from a probable incurred estimate with an expected future loss estimate, which is referred to as the “current expected credit loss” or “CECL”. The standard
pertains to financial assets measured at amortized cost such as loans, debt securities classified as held-to-maturity, and certain other contracts, in which organizations will now use forward-looking information to enhance their credit loss
estimates on these assets. The largest impact will be on the allowance for loan and lease losses. The company has formed a committee to oversee the steps required in the adoption of the new current expected credit loss method. The committee has
selected a third-party vendor to assist in data analysis and modeling as well as the required disclosures. Management is currently evaluating the impact of the adoption of this guidance on the Company’s financial statements. Upon adoption, an
initial cumulative increase in the allowance for loan losses is currently anticipated by management along with a corresponding decrease in capital as permitted by the standard. However, due to the complexity of the calculation and evolving
guidance on adoption management has not yet determined the one-time adjustment. On July 17, 2019, the Financial Accounting Standards Board (“FASB”) voted for a proposal to extend the implementation deadline for smaller reporting companies like
Premier. The proposal extends the implementation deadline for Premier for a period of three-years until January 1, 2023. The proposal was approved on October 16, 2019.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 2 – ACQUISITION OF FIRST NATIONAL BANK OF JACKSON
Effective at the close of business on October 25, 2019, Premier completed its purchase of First National Bank of Jackson (“Jackson”), a $100.8
million community bank headquartered in Jackson, Kentucky. Under terms of an agreement of merger dated July 8, 2019, Citizens Deposit Bank and Trust (“Citizens Deposit”), Premier’s wholly owned subsidiary headquartered in Vanceburg, Kentucky,
acquired Jackson Bank in a cash purchase valued at approximately $14.6 million. Based on the current valuation of the fair value of tangible and intangible assets acquired and liabilities assumed, the purchase price resulted in no goodwill or
bargain purchase gain. The resulting merger expands Citizens Deposit’s full service footprint into the Jackson, Kentucky market place. The core deposit intangible asset totaled $994, none of which is deductible for tax purposes. The core deposit
intangible will be amortized using an accelerated method over an estimated 10 year life. The following table presents estimated amortization of the First Bank core deposit intangible as of the acquisition date for 2019 and each of the next five
calendar years and thereafter.
2019
|
|
$
|
-
|
|
2020
|
|
|
149
|
|
2021
|
|
|
127
|
|
2022
|
|
|
108
|
|
2023
|
|
|
92
|
|
2024
|
|
|
86
|
|
Thereafter
|
|
|
432
|
|
Total core deposit intangible acquired
|
|
$
|
994
|
|
The valuations of loans, premises and equipment and core deposit intangible are still preliminary and subject to change. United States generally
accepted accounting principles (“U.S. GAAP”) provide up to twelve months following the date of acquisition in which management can finalize the fair values of acquired assets and assumed liabilities. Material events that occur during the
measurement period will be analyzed to determine if the new information reflected facts and circumstances that existed on the acquisition date. The measurement period ends as soon as the Company receives the information it was seeking about facts
and circumstances that existed as of the acquisition date or learns more information is unobtainable. The measurement period is limited to one year from the acquisition date. Once management has finalized the fair values of acquired assets and
assumed liabilities within this twelve month period, management considers such values to be the “Day One Fair Values.” Based on management’s preliminary valuation of the fair value of tangible and intangible assets acquired and liabilities
assumed, the purchase price for the Jackson acquisition is allocated in the table below.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 2 – ACQUISITION OF FIRST NATIONAL BANK OF JACKSON – continued
Net assets acquired via the acquisition are shown in the table below.
|
|
First National Bank of Jackson
|
|
Cash and due from banks
|
|
$
|
4,589
|
|
Federal funds sold
|
|
|
5,108
|
|
Securities available for sale
|
|
|
44,747
|
|
Loans, net
|
|
|
41,632
|
|
Premises and equipment
|
|
|
1,177
|
|
Goodwill and other intangible assets
|
|
|
994
|
|
Other assets
|
|
|
2,548
|
|
Total assets acquired, net of cash paid
|
|
|
100,795
|
|
|
|
|
|
|
Deposits
|
|
|
(85,606
|
)
|
Other liabilities
|
|
|
(629
|
)
|
Total liabilities assumed
|
|
|
(86,235
|
)
|
Net assets acquired
|
|
$
|
14,560
|
|
The fair value of net assets acquired includes fair value adjustments to certain receivables that were not considered impaired as of the acquisition
date. The fair value adjustments were determined using discounted contractual cash flows. However, the Company believes that all contractual cash flows related to these non-impaired financial instruments will be collected. As such, these
receivables were not considered impaired at the acquisition date and were not subject to the accounting guidance relating to purchase credit impaired loans, which have shown evidence of credit deterioration since origination. The non-impaired
loans excluded from the purchase credit impairment guidance were recorded at an estimated fair value of $40,299 and had gross contractual amounts receivable of $40,731 on the date of acquisition.
NOTE 3 - RESTRICTIONS ON CASH AND DUE FROM BANKS
Included in cash and due from banks are certain interest bearing and non-interest bearing deposits that are held at the Federal Reserve or
maintained in vault cash in accordance with average balance requirements specified by the Federal Reserve Board of Governors. The balance requirement to be held in an account at the Federal Reserve at December 31, 2019 and 2018 was $0 and $0. The
elimination of a balance requirement at December 31, 2019 and 2018 was the result of a reclassification of certain transaction based deposits to non-transaction based deposits as permitted under Federal Reserve Regulation D. The reserve
requirements for non-transaction based deposits is significantly less than the reserve requirements for transaction based deposits.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
Amortized cost and fair value of securities available for sale and the related gross unrealized gains and losses recognized in accumulated other
comprehensive income (loss) were as follows:
2019
|
|
Amortized Cost
|
|
|
Unrealized Gains
|
|
|
Unrealized Losses
|
|
|
Fair Value
|
|
Available for sale
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities
|
|
|
|
|
|
|
|
|
|
|
|
|
U. S. sponsored agency MBS - residential
|
|
$
|
276,013
|
|
|
$
|
3,618
|
|
|
$
|
(322
|
)
|
|
$
|
279,309
|
|
U. S. sponsored agency CMO’s - residential
|
|
|
61,989
|
|
|
|
768
|
|
|
|
(113
|
)
|
|
|
62,644
|
|
Total mortgage-backed securities of government sponsored agencies
|
|
|
338,002
|
|
|
|
4,386
|
|
|
|
(435
|
)
|
|
|
341,953
|
|
U. S. government sponsored agency securities
|
|
|
30,538
|
|
|
|
280
|
|
|
|
(88
|
)
|
|
|
30,730
|
|
Obligations of states and political subdivisions
|
|
|
15,570
|
|
|
|
453
|
|
|
|
(6
|
)
|
|
|
16,017
|
|
Other securities
|
|
|
1,956
|
|
|
|
98
|
|
|
|
-
|
|
|
|
2,054
|
|
Total securities available for sale
|
|
$
|
386,066
|
|
|
$
|
5,217
|
|
|
$
|
(529
|
)
|
|
$
|
390,754
|
|
2018
|
|
Amortized Cost
|
|
|
Unrealized Gains
|
|
|
Unrealized Losses
|
|
|
Fair Value
|
|
Available for sale
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities
|
|
|
|
|
|
|
|
|
|
|
|
|
U. S. sponsored agency MBS - residential
|
|
$
|
259,575
|
|
|
$
|
513
|
|
|
$
|
(4,846
|
)
|
|
$
|
255,242
|
|
U. S. sponsored agency CMO’s - residential
|
|
|
69,231
|
|
|
|
94
|
|
|
|
(782
|
)
|
|
|
68,543
|
|
Total mortgage-backed securities of government sponsored agencies
|
|
|
328,806
|
|
|
|
607
|
|
|
|
(5,628
|
)
|
|
|
323,785
|
|
U. S. government sponsored agency securities
|
|
|
24,154
|
|
|
|
196
|
|
|
|
(180
|
)
|
|
|
24,170
|
|
Obligations of states and political subdivisions
|
|
|
14,194
|
|
|
|
176
|
|
|
|
(43
|
)
|
|
|
14,327
|
|
Other securities
|
|
|
3,453
|
|
|
|
6
|
|
|
|
(10
|
)
|
|
|
3,449
|
|
Total securities available for sale
|
|
$
|
370,607
|
|
|
$
|
985
|
|
|
$
|
(5,861
|
)
|
|
$
|
365,731
|
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 4 –SECURITIES (Continued)
Securities with an approximate carrying value of $255,699 and $235,688 at December 31, 2019 and 2018 were pledged to secure public deposits, trust
funds, securities sold under agreements to repurchase and for other purposes as required or permitted by law.
The amortized cost and fair value of securities at December 31, 2019 by contractual maturity are shown below. Expected maturities will differ from
contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. Securities not due at a single maturity date, such as mortgage-backed securities, are shown separately.
|
|
Amortized
Cost
|
|
|
Fair
Value
|
|
Available for sale
|
|
|
|
|
|
|
Due in one year or less
|
|
$
|
9,436
|
|
|
$
|
9,455
|
|
Due after one year through five years
|
|
|
16,530
|
|
|
|
16,870
|
|
Due after five years through ten years
|
|
|
16,455
|
|
|
|
16,511
|
|
Due after ten years
|
|
|
5,643
|
|
|
|
5,965
|
|
Mortgage-backed securities of government sponsored agencies
|
|
|
338,002
|
|
|
|
341,953
|
|
Total available for sale
|
|
$
|
386,066
|
|
|
$
|
390,754
|
|
Securities with unrealized losses at year-end 2019 aggregated by investment category and length of time that individual securities have been in a
continuous unrealized loss position are as follows:
|
|
Less than 12 Months
|
|
|
12 Months or More
|
|
|
Total
|
|
Description of Securities
|
|
Fair Value
|
|
|
Unrealized Loss
|
|
|
Fair Value
|
|
|
Unrealized Loss
|
|
|
Fair Value
|
|
|
Unrealized Loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S government sponsored agency securities
|
|
$
|
10,851
|
|
|
$
|
(84
|
)
|
|
$
|
3,957
|
|
|
$
|
(4
|
)
|
|
$
|
14,808
|
|
|
$
|
(88
|
)
|
U.S government sponsored agency MBS – residential
|
|
|
50,945
|
|
|
|
(199
|
)
|
|
|
12,930
|
|
|
|
(123
|
)
|
|
|
63,875
|
|
|
|
(322
|
)
|
U.S government sponsored agency CMO’s – residential
|
|
|
4,376
|
|
|
|
(3
|
)
|
|
|
8,815
|
|
|
|
(110
|
)
|
|
|
13,191
|
|
|
|
(113
|
)
|
Obligations of states and political subdivisions
|
|
|
1,866
|
|
|
|
(6
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
1,866
|
|
|
|
(6
|
)
|
Total temporarily impaired
|
|
$
|
68,038
|
|
|
$
|
(292
|
)
|
|
$
|
25,702
|
|
|
$
|
(237
|
)
|
|
$
|
93,740
|
|
|
$
|
(529
|
)
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 4 –SECURITIES (Continued)
Securities with unrealized losses at year-end 2018 aggregated by investment category and length of time that individual securities have been in a
continuous unrealized loss position are as follows:
|
|
Less than 12 Months
|
|
|
12 Months or More
|
|
|
Total
|
|
Description of Securities
|
|
Fair Value
|
|
|
Unrealized Loss
|
|
|
Fair Value
|
|
|
Unrealized Loss
|
|
|
Fair Value
|
|
|
Unrealized Loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S government sponsored agency securities
|
|
$
|
999
|
|
|
$
|
-
|
|
|
$
|
11,057
|
|
|
$
|
(180
|
)
|
|
$
|
12,056
|
|
|
$
|
(180
|
)
|
U.S government sponsored agency MBS – residential
|
|
|
50,923
|
|
|
|
(243
|
)
|
|
|
158,791
|
|
|
|
(4,603
|
)
|
|
|
209,714
|
|
|
|
(4,846
|
)
|
U.S government sponsored agency CMO’s – residential
|
|
|
16,359
|
|
|
|
(41
|
)
|
|
|
26,386
|
|
|
|
(741
|
)
|
|
|
42,745
|
|
|
|
(782
|
)
|
Obligations of states and political subdivisions
|
|
|
679
|
|
|
|
(6
|
)
|
|
|
3,454
|
|
|
|
(37
|
)
|
|
|
4,133
|
|
|
|
(43
|
)
|
Other securities
|
|
|
1,712
|
|
|
|
(10
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
1,712
|
|
|
|
(10
|
)
|
Total temporarily impaired
|
|
$
|
70,672
|
|
|
$
|
(300
|
)
|
|
$
|
199,688
|
|
|
$
|
(5,561
|
)
|
|
$
|
270,360
|
|
|
$
|
(5,861
|
)
|
The investment portfolio is predominately high credit quality interest-bearing bonds with defined maturity dates backed by the U.S. Government or
Government sponsored entities. The unrealized losses at December 31, 2019 and December 31, 2018 are price changes resulting from changes in the interest rate environment and are considered to be temporary declines in the value of the securities. Management does not intend to sell and it is likely
that management will not be required to sell the securities prior to their anticipated recovery. Their fair value is expected to recover as the bonds approach their maturity date and/or market conditions improve.
Major classifications of loans at year-end are summarized as follows:
|
|
2019
|
|
|
2018
|
|
Residential real estate
|
|
$
|
389,985
|
|
|
$
|
381,027
|
|
Multifamily real estate
|
|
|
36,684
|
|
|
|
54,016
|
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
164,218
|
|
|
|
138,209
|
|
Non-owner occupied
|
|
|
304,316
|
|
|
|
282,608
|
|
Commercial and industrial
|
|
|
105,079
|
|
|
|
103,624
|
|
Consumer
|
|
|
29,007
|
|
|
|
27,688
|
|
Construction and land
|
|
|
136,138
|
|
|
|
128,926
|
|
All other
|
|
|
29,868
|
|
|
|
33,203
|
|
Total
|
|
$
|
1,195,295
|
|
|
$
|
1,149,301
|
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 5 – LOANS (Continued)
The composition of the major classifications of the loans acquired from First National Bank of Jackson at October 25, 2019 are summarized as
follows:
|
|
2019
|
|
Residential real estate
|
|
$
|
15,156
|
|
Multifamily real estate
|
|
|
2,220
|
|
Commercial real estate:
|
|
|
|
|
Owner occupied
|
|
|
3,364
|
|
Non owner occupied
|
|
|
7,174
|
|
Commercial and industrial
|
|
|
4,133
|
|
Consumer
|
|
|
4,644
|
|
Construction and land
|
|
|
3,116
|
|
All other
|
|
|
1,825
|
|
Total
|
|
$
|
41,632
|
|
Certain directors and executive officers of the Banks and companies in which they have beneficial ownership, were loan customers of the Banks during
2019 and 2018.
An analysis of the 2019 activity with respect to all director and executive officer loans is as follows:
Balance, December 31, 2018
|
|
$
|
12,973
|
|
Additions, including loans now meeting disclosure requirements
|
|
|
7,851
|
|
Amounts collected and loans no longer meeting disclosure requirements
|
|
|
(6,834
|
)
|
Balance, December 31, 2019
|
|
$
|
13,990
|
|
Activity in the Allowance for Loan Losses
Activity in the allowance for loan losses by portfolio segment for the year ending December 31, 2019 was as follows:
Loan Class
|
|
Balance
Dec 31, 2018
|
|
|
Provision (credit) for loan losses
|
|
|
Loans charged-off
|
|
|
Recoveries
|
|
|
Balance
Dec 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential real estate
|
|
$
|
1,808
|
|
|
$
|
73
|
|
|
$
|
(207
|
)
|
|
$
|
37
|
|
|
$
|
1,711
|
|
Multifamily real estate
|
|
|
1,649
|
|
|
|
298
|
|
|
|
-
|
|
|
|
7
|
|
|
|
1,954
|
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
2,120
|
|
|
|
880
|
|
|
|
(565
|
)
|
|
|
6
|
|
|
|
2,441
|
|
Non-owner occupied
|
|
|
3,058
|
|
|
|
178
|
|
|
|
(57
|
)
|
|
|
5
|
|
|
|
3,184
|
|
Commercial and industrial
|
|
|
1,897
|
|
|
|
232
|
|
|
|
(418
|
)
|
|
|
56
|
|
|
|
1,767
|
|
Consumer
|
|
|
351
|
|
|
|
81
|
|
|
|
(193
|
)
|
|
|
42
|
|
|
|
281
|
|
Construction and land
|
|
|
2,255
|
|
|
|
(517
|
)
|
|
|
(14
|
)
|
|
|
-
|
|
|
|
1,724
|
|
All other
|
|
|
600
|
|
|
|
25
|
|
|
|
(262
|
)
|
|
|
117
|
|
|
|
480
|
|
Total
|
|
$
|
13,738
|
|
|
$
|
1,250
|
|
|
$
|
(1,716
|
)
|
|
$
|
270
|
|
|
$
|
13,542
|
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 5 – LOANS (Continued)
Activity in the allowance for loan losses by portfolio segment for the year ending December 31, 2018 was as follows:
Loan Class
|
|
Balance
Dec 31, 2017
|
|
|
Provision (credit) for loan losses
|
|
|
Loans
charged-off
|
|
|
Recoveries
|
|
|
Balance
Dec 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential real estate
|
|
$
|
2,986
|
|
|
$
|
(967
|
)
|
|
$
|
(247
|
)
|
|
$
|
36
|
|
|
$
|
1,808
|
|
Multifamily real estate
|
|
|
978
|
|
|
|
676
|
|
|
|
(11
|
)
|
|
|
6
|
|
|
|
1,649
|
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
1,653
|
|
|
|
491
|
|
|
|
(25
|
)
|
|
|
1
|
|
|
|
2,120
|
|
Non-owner occupied
|
|
|
2,313
|
|
|
|
839
|
|
|
|
(98
|
)
|
|
|
4
|
|
|
|
3,058
|
|
Commercial and industrial
|
|
|
1,101
|
|
|
|
1,298
|
|
|
|
(545
|
)
|
|
|
43
|
|
|
|
1,897
|
|
Consumer
|
|
|
328
|
|
|
|
121
|
|
|
|
(156
|
)
|
|
|
58
|
|
|
|
351
|
|
Construction and land
|
|
|
2,408
|
|
|
|
(533
|
)
|
|
|
(20
|
)
|
|
|
400
|
|
|
|
2,255
|
|
All other
|
|
|
337
|
|
|
|
390
|
|
|
|
(266
|
)
|
|
|
139
|
|
|
|
600
|
|
Total
|
|
$
|
12,104
|
|
|
$
|
2,315
|
|
|
$
|
(1,368
|
)
|
|
$
|
687
|
|
|
$
|
13,738
|
|
Activity in the allowance for loan losses by portfolio segment for the year ending December 31, 2017 was as follows:
Loan Class
|
|
Balance
Dec 31, 2016
|
|
|
Provision (credit) for loan losses
|
|
|
Loans
charged-off
|
|
|
Recoveries
|
|
|
Balance
Dec 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential real estate
|
|
$
|
2,948
|
|
|
$
|
439
|
|
|
$
|
(458
|
)
|
|
$
|
57
|
|
|
$
|
2,986
|
|
Multifamily real estate
|
|
|
785
|
|
|
|
693
|
|
|
|
(500
|
)
|
|
|
-
|
|
|
|
978
|
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
1,543
|
|
|
|
(100
|
)
|
|
|
(32
|
)
|
|
|
242
|
|
|
|
1,653
|
|
Non-owner occupied
|
|
|
2,350
|
|
|
|
(27
|
)
|
|
|
(10
|
)
|
|
|
-
|
|
|
|
2,313
|
|
Commercial and industrial
|
|
|
1,140
|
|
|
|
51
|
|
|
|
(189
|
)
|
|
|
99
|
|
|
|
1,101
|
|
Consumer
|
|
|
347
|
|
|
|
132
|
|
|
|
(278
|
)
|
|
|
127
|
|
|
|
328
|
|
Construction and land
|
|
|
1,397
|
|
|
|
1,130
|
|
|
|
(129
|
)
|
|
|
10
|
|
|
|
2,408
|
|
All other
|
|
|
326
|
|
|
|
181
|
|
|
|
(307
|
)
|
|
|
137
|
|
|
|
337
|
|
Total
|
|
$
|
10,836
|
|
|
$
|
2,499
|
|
|
$
|
(1,903
|
)
|
|
$
|
672
|
|
|
$
|
12,104
|
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 5 – LOANS (Continued)
Purchased Loans
The Company holds purchased loans for which there was, at their acquisition date, evidence of deterioration of credit quality since their
origination and it was probable, at acquisition, that all contractually required payments would not be collected. The carrying amount of those loans is as follows at December 31, 2019 and December 31, 2018.
|
|
2019
|
|
|
2018
|
|
Residential real estate
|
|
$
|
2,565
|
|
|
$
|
2,665
|
|
Commercial real estate
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
1,804
|
|
|
|
2,040
|
|
Non-owner occupied
|
|
|
2,628
|
|
|
|
3,434
|
|
Commercial and industrial
|
|
|
305
|
|
|
|
1,720
|
|
Consumer
|
|
|
22
|
|
|
|
-
|
|
Construction and land
|
|
|
483
|
|
|
|
1,212
|
|
All other
|
|
|
174
|
|
|
|
225
|
|
Total carrying amount
|
|
$
|
7,981
|
|
|
$
|
11,296
|
|
Contractual principal balance
|
|
$
|
11,681
|
|
|
$
|
15,436
|
|
|
|
|
|
|
|
|
|
|
Carrying amount, net of allowance
|
|
$
|
7,981
|
|
|
$
|
11,296
|
|
For those purchased loans disclosed above, the Company did not increase the allowance for loan losses for the year ended December 31, 2019 and
December 31, 2018.
For those purchased loans discussed above, where the Company can reasonably estimate the cash flows expected to be collected on the loans, a portion
of the purchase discount is allocated to an accretable yield adjustment based upon the present value of the future estimated cash flows versus the current carrying value of the loan and the accretable yield portion is being recognized as interest
income over the remaining life of the loan.
Where the Company cannot reasonably estimate the cash flows expected to be collected on the loans, it has continued to account for those loans using
the cost recovery method of income recognition. As such, no portion of a purchase discount adjustment has been determined to meet the definition of an accretable yield adjustment on those loans accounted for using the cost recovery method. If, in
the future, cash flows from the borrower(s) can be reasonably estimated, a portion of the purchase discount would be allocated to an accretable yield adjustment based upon the present value of the future estimated cash flows versus the current
carrying value of the loan and the accretable yield portion would be recognized as interest income over the remaining life of the loan. Until such accretable yield can be calculated, under the cost recovery method of income recognition, all
payments will be used to reduce the carrying value of the loan and no income will be recognized on the loan until the carrying value is reduced to zero. Any loan accounted for under the cost recovery method is also still included as a non-accrual
loan in the amounts presented in the tables below.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 5 – LOANS (Continued)
The accretable yield, or income expected to be collected, on the purchased loans above is as follows the three years ended December 31, 2019.
|
|
2019
|
|
|
2018
|
|
|
2017
|
|
Balance at January 1
|
|
$
|
642
|
|
|
$
|
754
|
|
|
$
|
1,208
|
|
New loans purchased
|
|
|
371
|
|
|
|
139
|
|
|
|
-
|
|
Accretion of income
|
|
|
(180
|
)
|
|
|
(134
|
)
|
|
|
(249
|
)
|
Loans placed on non-accrual
|
|
|
(82
|
)
|
|
|
(63
|
)
|
|
|
-
|
|
Income recognized upon full repayment
|
|
|
(79
|
)
|
|
|
(38
|
)
|
|
|
(205
|
)
|
Reclassifications from non-accretable difference
|
|
|
-
|
|
|
|
(16
|
)
|
|
|
-
|
|
Disposals
|
|
|
(53
|
)
|
|
|
-
|
|
|
|
-
|
|
Balance at December 31
|
|
$
|
619
|
|
|
$
|
642
|
|
|
$
|
754
|
|
As part of the acquisitions of First National Bank of Jackson on October 25, 2019 and First Bank of Charleston on October 12, 2018, the Company
purchased credit impaired loans for which it was probable at acquisition that all contractually required payments would not be collected. The contractually required payments of such loans from First National Bank of Jackson totaled $1,704, while
the cash flow expected to be collected at acquisition totaled $1,384 and the fair value of the acquired loans totaled $1,333 and the contractually required payments of such loans from First Bank of Charleston totaled $9,876, while the cash flow
expected to be collected at acquisition totaled $7,780 and the fair value of the acquired loans totaled $7,641.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 5 – LOANS (Continued)
Past Due and Non-performing Loans
The following tables present the recorded investment in nonaccrual and loans past due over 90 days still on accrual by class of loans as of December
31, 2019 and December 31, 2018. The recorded investment in non-accrual loans is less than the principal owed on non-accrual loans due to discounts applied to the carrying value of the loan at time of their acquisition or interest payments made by
the borrower which have been used to reduce the recorded investment in the loan rather than recognized as interest income.
December 31, 2019
|
|
Principal Owed on Non-accrual Loans
|
|
|
Recorded Investment in Non-accrual Loans
|
|
|
Loans Past Due Over 90 Days, still accruing
|
|
|
|
|
|
|
|
|
|
|
|
Residential real estate
|
|
$
|
5,801
|
|
|
$
|
4,618
|
|
|
$
|
1,425
|
|
Multifamily real estate
|
|
|
4,113
|
|
|
|
3,726
|
|
|
|
-
|
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
3,399
|
|
|
|
2,995
|
|
|
|
-
|
|
Non-owner occupied
|
|
|
3,120
|
|
|
|
1,852
|
|
|
|
340
|
|
Commercial and industrial
|
|
|
1,026
|
|
|
|
420
|
|
|
|
451
|
|
Consumer
|
|
|
364
|
|
|
|
313
|
|
|
|
9
|
|
Construction and land
|
|
|
470
|
|
|
|
440
|
|
|
|
3
|
|
All other
|
|
|
75
|
|
|
|
73
|
|
|
|
-
|
|
Total
|
|
$
|
18,368
|
|
|
$
|
14,437
|
|
|
$
|
2,228
|
|
December 31, 2018
|
|
Principal Owed on Non-accrual Loans
|
|
|
Recorded Investment in Non-accrual Loans
|
|
|
Loans Past Due Over 90 Days, still accruing
|
|
|
|
|
|
|
|
|
|
|
|
Residential real estate
|
|
$
|
4,966
|
|
|
$
|
3,708
|
|
|
$
|
954
|
|
Multifamily real estate
|
|
|
4,127
|
|
|
|
3,905
|
|
|
|
-
|
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
3,692
|
|
|
|
3,436
|
|
|
|
56
|
|
Non-owner occupied
|
|
|
5,761
|
|
|
|
4,592
|
|
|
|
76
|
|
Commercial and industrial
|
|
|
1,303
|
|
|
|
625
|
|
|
|
-
|
|
Consumer
|
|
|
292
|
|
|
|
253
|
|
|
|
-
|
|
Construction and land
|
|
|
857
|
|
|
|
856
|
|
|
|
-
|
|
All other
|
|
|
75
|
|
|
|
73
|
|
|
|
-
|
|
Total
|
|
$
|
21,073
|
|
|
$
|
17,448
|
|
|
$
|
1,086
|
|
Nonaccrual loans and impaired loans are defined differently. Some loans may be included in both categories, and some may only be included in one
category. Nonaccrual loans include both smaller balance homogeneous loans that are collectively evaluated for impairment and individually classified impaired loans.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 5 – LOANS (Continued)
The following table presents the aging of the recorded investment in past due loans as of December 31, 2019 by class of loans:
Loan Class
|
|
Total Loans
|
|
|
30-89 Days
Past Due
|
|
|
Greater than 90 days past due
|
|
|
Total
Past Due
|
|
|
Loans Not
Past Due
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential real estate
|
|
$
|
389,985
|
|
|
$
|
9,479
|
|
|
$
|
3,192
|
|
|
$
|
12,671
|
|
|
$
|
377,314
|
|
Multifamily real estate
|
|
|
36,684
|
|
|
|
-
|
|
|
|
3,726
|
|
|
|
3,726
|
|
|
|
32,958
|
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
164,218
|
|
|
|
337
|
|
|
|
1,199
|
|
|
|
1,536
|
|
|
|
162,682
|
|
Non-owner occupied
|
|
|
304,316
|
|
|
|
838
|
|
|
|
1,017
|
|
|
|
1,855
|
|
|
|
302,461
|
|
Commercial and industrial
|
|
|
105,079
|
|
|
|
245
|
|
|
|
708
|
|
|
|
953
|
|
|
|
104,126
|
|
Consumer
|
|
|
29,007
|
|
|
|
309
|
|
|
|
230
|
|
|
|
539
|
|
|
|
28,468
|
|
Construction and land
|
|
|
136,138
|
|
|
|
3,856
|
|
|
|
4
|
|
|
|
3,860
|
|
|
|
132,278
|
|
All other
|
|
|
29,868
|
|
|
|
-
|
|
|
|
73
|
|
|
|
73
|
|
|
|
29,795
|
|
Total
|
|
$
|
1,195,295
|
|
|
$
|
15,064
|
|
|
$
|
10,149
|
|
|
$
|
25,213
|
|
|
$
|
1,170,082
|
|
The following table presents the aging of the recorded investment in past due loans as of December 31, 2018 by class of loans:
Loan Class
|
|
Total Loans
|
|
|
30-89 Days
Past Due
|
|
|
Greater than 90 days past due
|
|
|
Total
Past Due
|
|
|
Loans Not
Past Due
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential real estate
|
|
$
|
381,027
|
|
|
$
|
7,078
|
|
|
$
|
2,594
|
|
|
$
|
9,672
|
|
|
$
|
371,355
|
|
Multifamily real estate
|
|
|
54,016
|
|
|
|
-
|
|
|
|
110
|
|
|
|
110
|
|
|
|
53,906
|
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
138,209
|
|
|
|
124
|
|
|
|
2,601
|
|
|
|
2,725
|
|
|
|
135,484
|
|
Non-owner occupied
|
|
|
282,608
|
|
|
|
172
|
|
|
|
3,301
|
|
|
|
3,473
|
|
|
|
279,135
|
|
Commercial and industrial
|
|
|
103,624
|
|
|
|
2,235
|
|
|
|
262
|
|
|
|
2,497
|
|
|
|
101,127
|
|
Consumer
|
|
|
27,688
|
|
|
|
247
|
|
|
|
112
|
|
|
|
359
|
|
|
|
27,329
|
|
Construction and land
|
|
|
128,926
|
|
|
|
388
|
|
|
|
810
|
|
|
|
1,198
|
|
|
|
127,728
|
|
All other
|
|
|
33,203
|
|
|
|
546
|
|
|
|
73
|
|
|
|
619
|
|
|
|
32,584
|
|
Total
|
|
$
|
1,149,301
|
|
|
$
|
10,790
|
|
|
$
|
9,863
|
|
|
$
|
20,653
|
|
|
$
|
1,128,648
|
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 5 – LOANS (Continued)
The following tables presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment
and based on impairment method as of December 31, 2019 and December 31, 2018.
December 31, 2019
|
|
Allowance for Loan Losses
|
|
|
Loan Balances
|
|
Loan Class
|
|
Individually Evaluated for Impairment
|
|
|
Collectively Evaluated for Impairment
|
|
|
Acquired with Deteriorated Credit Quality
|
|
|
Total
|
|
|
Individually Evaluated for Impairment
|
|
|
Collectively Evaluated for Impairment
|
|
|
Acquired with Deteriorated Credit Quality
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential real estate
|
|
$
|
-
|
|
|
$
|
1,711
|
|
|
$
|
-
|
|
|
$
|
1,711
|
|
|
$
|
63
|
|
|
$
|
387,357
|
|
|
$
|
2,565
|
|
|
$
|
389,985
|
|
Multifamily real estate
|
|
|
1,737
|
|
|
|
217
|
|
|
|
-
|
|
|
|
1,954
|
|
|
|
3,726
|
|
|
|
32,958
|
|
|
|
-
|
|
|
|
36,684
|
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
653
|
|
|
|
1,788
|
|
|
|
-
|
|
|
|
2,441
|
|
|
|
2,685
|
|
|
|
159,729
|
|
|
|
1,804
|
|
|
|
164,218
|
|
Non-owner occupied
|
|
|
271
|
|
|
|
2,913
|
|
|
|
-
|
|
|
|
3,184
|
|
|
|
3,830
|
|
|
|
297,858
|
|
|
|
2,628
|
|
|
|
304,316
|
|
Commercial and industrial
|
|
|
390
|
|
|
|
1,377
|
|
|
|
-
|
|
|
|
1,767
|
|
|
|
678
|
|
|
|
104,096
|
|
|
|
305
|
|
|
|
105,079
|
|
Consumer
|
|
|
-
|
|
|
|
281
|
|
|
|
-
|
|
|
|
281
|
|
|
|
-
|
|
|
|
28,985
|
|
|
|
22
|
|
|
|
29,007
|
|
Construction and land
|
|
|
51
|
|
|
|
1,673
|
|
|
|
-
|
|
|
|
1,724
|
|
|
|
431
|
|
|
|
135,224
|
|
|
|
483
|
|
|
|
136,138
|
|
All other
|
|
|
-
|
|
|
|
480
|
|
|
|
-
|
|
|
|
480
|
|
|
|
-
|
|
|
|
29,694
|
|
|
|
174
|
|
|
|
29,868
|
|
Total
|
|
$
|
3,102
|
|
|
$
|
10,440
|
|
|
$
|
-
|
|
|
$
|
13,542
|
|
|
$
|
11,413
|
|
|
$
|
1,175,901
|
|
|
$
|
7,981
|
|
|
$
|
1,195,295
|
|
December 31, 2018
|
|
Allowance for Loan Losses
|
|
|
Loan Balances
|
|
Loan Class
|
|
Individually Evaluated for Impairment
|
|
|
Collectively Evaluated for Impairment
|
|
|
Acquired with Deteriorated Credit Quality
|
|
|
Total
|
|
|
Individually Evaluated for Impairment
|
|
|
Collectively Evaluated for Impairment
|
|
|
Acquired with Deteriorated Credit Quality
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential real estate
|
|
$
|
-
|
|
|
$
|
1,808
|
|
|
$
|
-
|
|
|
$
|
1,808
|
|
|
$
|
298
|
|
|
$
|
378,064
|
|
|
$
|
2,665
|
|
|
$
|
381,027
|
|
Multifamily real estate
|
|
|
1,281
|
|
|
|
368
|
|
|
|
-
|
|
|
|
1,649
|
|
|
|
3,905
|
|
|
|
50,111
|
|
|
|
-
|
|
|
|
54,016
|
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
692
|
|
|
|
1,428
|
|
|
|
-
|
|
|
|
2,120
|
|
|
|
2,820
|
|
|
|
133,349
|
|
|
|
2,040
|
|
|
|
138,209
|
|
Non-owner occupied
|
|
|
267
|
|
|
|
2,791
|
|
|
|
-
|
|
|
|
3,058
|
|
|
|
10,111
|
|
|
|
269,063
|
|
|
|
3,434
|
|
|
|
282,608
|
|
Commercial and industrial
|
|
|
414
|
|
|
|
1,483
|
|
|
|
-
|
|
|
|
1,897
|
|
|
|
558
|
|
|
|
101,346
|
|
|
|
1,720
|
|
|
|
103,624
|
|
Consumer
|
|
|
-
|
|
|
|
351
|
|
|
|
-
|
|
|
|
351
|
|
|
|
-
|
|
|
|
27,688
|
|
|
|
-
|
|
|
|
27,688
|
|
Construction and land
|
|
|
142
|
|
|
|
2,113
|
|
|
|
-
|
|
|
|
2,255
|
|
|
|
1,351
|
|
|
|
126,363
|
|
|
|
1,212
|
|
|
|
128,926
|
|
All other
|
|
|
-
|
|
|
|
600
|
|
|
|
-
|
|
|
|
600
|
|
|
|
-
|
|
|
|
32,978
|
|
|
|
225
|
|
|
|
33,203
|
|
Total
|
|
$
|
2,796
|
|
|
$
|
10,942
|
|
|
$
|
-
|
|
|
$
|
13,738
|
|
|
$
|
19,043
|
|
|
$
|
1,118,962
|
|
|
$
|
11,296
|
|
|
$
|
1,149,301
|
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 5 – LOANS (Continued)
In the tables below, total individually evaluated impaired loans include certain purchased loans that were acquired with deteriorated credit quality
that are still individually evaluated for impairment.
The following table presents loans individually evaluated for impairment by class of loans as of December 31, 2019. The table includes $758 of
loans acquired with deteriorated credit quality that the Company cannot reasonably estimate cash flows such that they are accounted for on the cost recovery method and are still individually evaluated for impairment.
|
|
Unpaid Principal Balance
|
|
|
Recorded Investment
|
|
|
Allowance for Loan Losses Allocated
|
|
With no related allowance recorded:
|
|
|
|
|
|
|
|
|
|
Residential real estate
|
|
$
|
188
|
|
|
$
|
63
|
|
|
$
|
-
|
|
Multifamily real estate
|
|
|
96
|
|
|
|
89
|
|
|
|
-
|
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
2,201
|
|
|
|
1,842
|
|
|
|
-
|
|
Non-owner occupied
|
|
|
2,512
|
|
|
|
1,732
|
|
|
|
-
|
|
Commercial and industrial
|
|
|
509
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
5,506
|
|
|
|
3,726
|
|
|
|
-
|
|
With an allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
Multifamily real estate
|
|
$
|
4,017
|
|
|
$
|
3,637
|
|
|
$
|
1,737
|
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
1,189
|
|
|
|
1,162
|
|
|
|
653
|
|
Non-owner occupied
|
|
|
2,654
|
|
|
|
2,537
|
|
|
|
271
|
|
Commercial and industrial
|
|
|
689
|
|
|
|
678
|
|
|
|
390
|
|
Construction and land
|
|
|
460
|
|
|
|
431
|
|
|
|
51
|
|
|
|
|
9,009
|
|
|
|
8,445
|
|
|
|
3,102
|
|
Total
|
|
$
|
14,515
|
|
|
$
|
12,171
|
|
|
$
|
3,102
|
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 5 – LOANS (Continued)
The following table presents loans individually evaluated for impairment by class of loans as of December 31, 2018. The table includes $1,060 of
loans acquired with deteriorated credit quality that the Company cannot reasonably estimate cash flows such that they are accounted for on the cost recovery method and are still individually evaluated for impairment.
|
|
Unpaid Principal Balance
|
|
|
Recorded Investment
|
|
|
Allowance for Loan Losses Allocated
|
|
With no related allowance recorded:
|
|
|
|
|
|
|
|
|
|
Residential real estate
|
|
$
|
426
|
|
|
$
|
298
|
|
|
$
|
-
|
|
Multifamily real estate
|
|
|
110
|
|
|
|
110
|
|
|
|
-
|
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
1,305
|
|
|
|
1,092
|
|
|
|
-
|
|
Non-owner occupied
|
|
|
8,458
|
|
|
|
7,740
|
|
|
|
-
|
|
Commercial and industrial
|
|
|
531
|
|
|
|
-
|
|
|
|
-
|
|
Construction and land
|
|
|
786
|
|
|
|
786
|
|
|
|
-
|
|
|
|
|
11,616
|
|
|
|
10,026
|
|
|
|
-
|
|
With an allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
Multifamily real estate
|
|
$
|
4,016
|
|
|
$
|
3,795
|
|
|
$
|
1,281
|
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
2,523
|
|
|
|
2,478
|
|
|
|
692
|
|
Non-owner occupied
|
|
|
2,852
|
|
|
|
2,781
|
|
|
|
267
|
|
Commercial and industrial
|
|
|
562
|
|
|
|
558
|
|
|
|
414
|
|
Construction and land
|
|
|
565
|
|
|
|
565
|
|
|
|
142
|
|
|
|
|
10,518
|
|
|
|
10,177
|
|
|
|
2,796
|
|
Total
|
|
$
|
22,134
|
|
|
$
|
20,203
|
|
|
$
|
2,796
|
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 5 – LOANS (Continued)
The following table presents by loan class, the average balance of loans individually evaluated for impairment and interest income recognized on
these loans for the three years ended December 31, 2019. The table includes loans acquired with deteriorated credit quality that are still individually evaluated for impairment.
|
|
Year ended Dec 31, 2019
|
|
|
Year ended Dec 31, 2018
|
|
|
Year ended Dec 31, 2017
|
|
Loan Class
|
|
Average Recorded Investment
|
|
|
Interest Income Recognized
|
|
|
Cash Basis Interest Recognized
|
|
|
Average Recorded Investment
|
|
|
Interest Income Recognized
|
|
|
Cash Basis Interest Recognized
|
|
|
Average Recorded Investment
|
|
|
Interest Income Recognized
|
|
|
Cash Basis Interest Recognized
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential real estate
|
|
$
|
186
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
300
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
333
|
|
|
$
|
3
|
|
|
$
|
3
|
|
Multifamily real estate
|
|
|
3,803
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,534
|
|
|
|
11
|
|
|
|
11
|
|
|
|
11,376
|
|
|
|
262
|
|
|
|
246
|
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
3,624
|
|
|
|
14
|
|
|
|
15
|
|
|
|
3,094
|
|
|
|
57
|
|
|
|
57
|
|
|
|
3,335
|
|
|
|
74
|
|
|
|
74
|
|
Non-owner occupied
|
|
|
8,062
|
|
|
|
712
|
|
|
|
712
|
|
|
|
9,226
|
|
|
|
412
|
|
|
|
412
|
|
|
|
4,680
|
|
|
|
213
|
|
|
|
213
|
|
Commercial and industrial
|
|
|
549
|
|
|
|
4
|
|
|
|
4
|
|
|
|
904
|
|
|
|
22
|
|
|
|
22
|
|
|
|
1,480
|
|
|
|
123
|
|
|
|
123
|
|
Construction and land
|
|
|
814
|
|
|
|
123
|
|
|
|
123
|
|
|
|
3,977
|
|
|
|
24
|
|
|
|
15
|
|
|
|
7,804
|
|
|
|
314
|
|
|
|
309
|
|
All other
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
173
|
|
|
|
10
|
|
|
|
10
|
|
|
|
302
|
|
|
|
18
|
|
|
|
18
|
|
Total
|
|
$
|
17,038
|
|
|
$
|
854
|
|
|
$
|
855
|
|
|
$
|
20,208
|
|
|
$
|
536
|
|
|
$
|
527
|
|
|
$
|
29,310
|
|
|
$
|
1,007
|
|
|
$
|
986
|
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 5 – LOANS (Continued)
Troubled Debt Restructurings
A loan is classified as a troubled debt restructuring ("TDR") when loan terms are modified due to a borrower's financial difficulties and a
concession is granted to a borrower that would not have otherwise been considered. Most of the Company’s loan modifications involve a restructuring of loan terms prior to maturity to temporarily reduce the payment amount and/or to require only
interest for a temporary period, usually up to six months. These modifications generally do not meet the definition of a TDR because the modifications are considered to be an insignificant delay in payment. The determination of an insignificant
delay in payment is evaluated based on the facts and circumstances of the individual borrower(s).
The following table presents TDR’s as of December 31, 2019 and 2018:
December 31, 2019
|
|
TDR’s on
Non-accrual
|
|
|
Other TDR’s
|
|
|
Total TDR’s
|
|
|
|
|
|
|
|
|
|
|
|
Residential real estate
|
|
$
|
32
|
|
|
$
|
157
|
|
|
$
|
189
|
|
Multifamily real estate
|
|
|
3,636
|
|
|
|
-
|
|
|
|
3,636
|
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
1,162
|
|
|
|
207
|
|
|
|
1,369
|
|
Non-owner occupied
|
|
|
-
|
|
|
|
2,656
|
|
|
|
2,656
|
|
Commercial and industrial
|
|
|
191
|
|
|
|
-
|
|
|
|
191
|
|
Total
|
|
$
|
5,021
|
|
|
$
|
3,020
|
|
|
$
|
8,041
|
|
December 31, 2018
|
|
TDR’s on
Non-accrual
|
|
|
Other TDR’s
|
|
|
Total TDR’s
|
|
|
|
|
|
|
|
|
|
|
|
Residential real estate
|
|
$
|
347
|
|
|
$
|
97
|
|
|
$
|
444
|
|
Multifamily real estate
|
|
|
3,795
|
|
|
|
-
|
|
|
|
3,795
|
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
1,647
|
|
|
|
222
|
|
|
|
1,869
|
|
Non-owner occupied
|
|
|
-
|
|
|
|
5,964
|
|
|
|
5,964
|
|
Commercial and industrial
|
|
|
191
|
|
|
|
-
|
|
|
|
191
|
|
Total
|
|
$
|
5,980
|
|
|
$
|
6,283
|
|
|
$
|
12,263
|
|
At December 31, 2019, $2,471 in specific reserves were allocated to loans that had restructured terms, resulting in a provision for loan losses of
$929 for the year ended December 31, 2019. At December 31, 2018, $1,630 in specific reserves were allocated to loans that had restructured terms, resulting in a provision for loan losses of $657 for the year ended December 31, 2018. There were no
commitments to lend additional amounts on these loans.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 5 – LOANS (Continued)
There were no new TDR’s that occurred during the years ended December 31, 2019 and December 31, 2018.
During the years ended December 31, 2019 and 2018, there were no TDR’s for which there was a payment default within twelve months following the
modification.
A loan is considered to be in payment default once it is 90 days contractually past due under the modified terms.
Credit Quality Indicators
The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as:
current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Company analyzes non-homogeneous loans, such as commercial, commercial real estate,
multifamily residential and commercial purpose loans secured by residential real estate, on a monthly basis. For consumer loans, including consumer loans secured by residential real estate, and smaller balance non-homogeneous loans, the analysis
involves monitoring the performing status of the loan. At the time such loans become past due by 30 days or more, the Company evaluates the loan to determine if a change in risk category is warranted. The Company uses the following definitions for
risk ratings:
Special Mention. Loans classified as special mention have a potential weakness that deserves management's close attention. If
left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution's credit position at some future date.
Substandard. Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the
obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss
if the deficiencies are not corrected.
Doubtful. Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added
characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 5 – LOANS (Continued)
Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be pass rated loans.
As of December 31, 2019, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows:
Loan Class
|
|
Pass
|
|
|
Special Mention
|
|
|
Substandard
|
|
|
Doubtful
|
|
|
Total Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential real estate
|
|
$
|
374,835
|
|
|
$
|
3,477
|
|
|
$
|
11,673
|
|
|
$
|
-
|
|
|
$
|
389,985
|
|
Multifamily real estate
|
|
|
28,103
|
|
|
|
4,855
|
|
|
|
3,726
|
|
|
|
-
|
|
|
|
36,684
|
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
152,695
|
|
|
|
5,123
|
|
|
|
6,400
|
|
|
|
-
|
|
|
|
164,218
|
|
Non-owner occupied
|
|
|
290,096
|
|
|
|
8,617
|
|
|
|
5,603
|
|
|
|
-
|
|
|
|
304,316
|
|
Commercial and industrial
|
|
|
101,085
|
|
|
|
2,693
|
|
|
|
1,301
|
|
|
|
-
|
|
|
|
105,079
|
|
Consumer
|
|
|
28,618
|
|
|
|
5
|
|
|
|
384
|
|
|
|
-
|
|
|
|
29,007
|
|
Construction and land
|
|
|
123,473
|
|
|
|
11,868
|
|
|
|
797
|
|
|
|
-
|
|
|
|
136,138
|
|
All other
|
|
|
29,698
|
|
|
|
97
|
|
|
|
73
|
|
|
|
-
|
|
|
|
29,868
|
|
Total
|
|
$
|
1,128,603
|
|
|
$
|
36,735
|
|
|
$
|
29,957
|
|
|
$
|
-
|
|
|
$
|
1,195,295
|
|
As of December 31, 2018, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows:
Loan Class
|
|
Pass
|
|
|
Special Mention
|
|
|
Substandard
|
|
|
Doubtful
|
|
|
Total Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential real estate
|
|
$
|
369,808
|
|
|
$
|
1,376
|
|
|
$
|
9,681
|
|
|
$
|
162
|
|
|
$
|
381,027
|
|
Multifamily real estate
|
|
|
45,187
|
|
|
|
4,924
|
|
|
|
3,905
|
|
|
|
-
|
|
|
|
54,016
|
|
Commercial real estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
126,422
|
|
|
|
4,840
|
|
|
|
6,947
|
|
|
|
-
|
|
|
|
138,209
|
|
Non-owner occupied
|
|
|
262,149
|
|
|
|
7,647
|
|
|
|
12,812
|
|
|
|
-
|
|
|
|
282,608
|
|
Commercial and industrial
|
|
|
96,066
|
|
|
|
5,280
|
|
|
|
2,278
|
|
|
|
-
|
|
|
|
103,624
|
|
Consumer
|
|
|
27,344
|
|
|
|
31
|
|
|
|
313
|
|
|
|
-
|
|
|
|
27,688
|
|
Construction and land
|
|
|
107,196
|
|
|
|
19,728
|
|
|
|
2,002
|
|
|
|
-
|
|
|
|
128,926
|
|
All other
|
|
|
32,749
|
|
|
|
381
|
|
|
|
73
|
|
|
|
-
|
|
|
|
33,203
|
|
Total
|
|
$
|
1,066,921
|
|
|
$
|
44,207
|
|
|
$
|
38,011
|
|
|
$
|
162
|
|
|
$
|
1,149,301
|
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 6 – PREMISES AND EQUIPMENT
Year-end premises and equipment were as follows:
|
|
2019
|
|
|
2018
|
|
Land and improvements
|
|
$
|
7,500
|
|
|
$
|
7,200
|
|
Buildings and leasehold improvements
|
|
|
26,777
|
|
|
|
26,033
|
|
Furniture and equipment
|
|
|
12,224
|
|
|
|
11,623
|
|
Assets purchased not yet placed in service
|
|
|
560
|
|
|
|
424
|
|
|
|
|
47,061
|
|
|
|
45,280
|
|
Less: accumulated depreciation
|
|
|
(16,956
|
)
|
|
|
(15,895
|
)
|
Premises and equipment owned, net
|
|
|
30,105
|
|
|
|
29,385
|
|
Right of use asset related to operating leases (detailed below)
|
|
|
7,152
|
|
|
|
-
|
|
Premises and equipment owned, net
|
|
$
|
37,257
|
|
|
$
|
29,385
|
|
Operating Leases: The Company leases certain banking facilities and equipment under various agreements with original terms provide for fixed
monthly payments over periods generally ranging from two to sixteen years, including renewal options. Certain leases contain renewal options and rent escalation clauses calling for rent increases of the term of the lease. Short-term leases of
equipment are recognized on a straight-line basis over the lease term. As of December 31, 2019, the weighted average remaining lease term for operating leases was 9.4 years and the weighted average discount rate used in the measurement of
operating lease liabilities was 2.21%.
Total lease expense for the year ended December 31, 2019, which is included in net occupancy and equipment expense, was $1,241, consisting of $103
short-term lease expense and $1,138 of operating lease expense.
The following table summarizes the future minimum rental commitments under operating leases:
2020
|
|
$
|
1,059
|
|
2021
|
|
|
1,013
|
|
2022
|
|
|
995
|
|
2023
|
|
|
778
|
|
2024
|
|
|
678
|
|
2025 and thereafter
|
|
|
3,495
|
|
Total undiscounted cash flows
|
|
|
8,018
|
|
Discounted cash flows
|
|
|
(866
|
)
|
Total lease liability
|
|
$
|
7,152
|
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 7 – GOODWILL AND OTHER INTANGIBLE ASSETS
The change in the balance for goodwill during the year is as follows:
|
|
2019
|
|
|
2018
|
|
|
2017
|
|
Beginning of year
|
|
$
|
47,640
|
|
|
$
|
35,371
|
|
|
$
|
35,371
|
|
Acquired goodwill
|
|
|
-
|
|
|
|
12,269
|
|
|
|
-
|
|
Impairment
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
End of year
|
|
$
|
47,640
|
|
|
$
|
47,640
|
|
|
$
|
35,371
|
|
Acquired intangible assets at December 31, 2019 and 2018 were as follows.
|
|
2019
|
|
|
2018
|
|
|
|
Gross Carrying
Amount
|
|
|
Accumulated Amortization
|
|
|
Gross Carrying
Amount
|
|
|
Accumulated Amortization
|
|
Core deposit intangible
|
|
$
|
8,702
|
|
|
$
|
(3,326
|
)
|
|
$
|
7,708
|
|
|
$
|
(2,440
|
)
|
Aggregate intangible amortization expense was $885 for 2019, $778 for 2018, and $974 for 2017.
Estimated amortization expense for each of the next five years:
2020
|
|
$
|
956
|
|
2021
|
|
|
882
|
|
2022
|
|
|
686
|
|
2023
|
|
|
612
|
|
2024
|
|
|
606
|
|
Thereafter
|
|
|
1,634
|
|
|
|
$
|
5,376
|
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
At December 31, 2019 the scheduled maturities of time deposits are as follows:
2020
|
|
$
|
300,312
|
|
2021
|
|
|
90,665
|
|
2022
|
|
|
13,754
|
|
2023
|
|
|
10,162
|
|
2024
|
|
|
10,244
|
|
Thereafter
|
|
|
5
|
|
|
|
$
|
425,142
|
|
Certain directors and executive officers of the Banks and companies in which they have beneficial ownership were deposit customers of the Banks
during 2019 and 2018. The balance of such deposits at December 31, 2019 and 2018 were approximately $11,355 and $6,724.
NOTE 9 – SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE
Securities sold under agreements to repurchase generally mature within one to ninety days from the transaction date. Information concerning
securities sold under agreements to repurchase is summarized as follows:
|
|
2019
|
|
|
2018
|
|
Year-end balance
|
|
$
|
20,428
|
|
|
$
|
22,062
|
|
Average balance during the year
|
|
$
|
21,704
|
|
|
$
|
22,343
|
|
Average interest rate during the year
|
|
|
0.32
|
%
|
|
|
0.14
|
%
|
Maximum month-end balance during the year
|
|
$
|
23,020
|
|
|
$
|
25,067
|
|
Weighted average interest rate at year-end
|
|
|
0.49
|
%
|
|
|
0.14
|
%
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 10 – FEDERAL HOME LOAN BANK ADVANCES
The Banks own stock of the Federal Home Loan Bank of Cincinnati, Ohio (FHLB-Cin), and Federal Home Loan Bank of Pittsburgh, Pennsylvania
(FHLB-Pitt). This stock allows the Banks to borrow advances from the FHLB. At December 31, 2019 the total amount of borrowing permitted by the FHLB-Cin was $51,596 and the total amount of borrowing permitted by the FHLB-Pitt was $452,840.
As part of the acquisition of First Bank, the Company assumed advances from FHLB-Pitt, with principal outstanding totaling $28,400 as of the October
12, 2018 acquisition date. During the remainder of 2018 seven of these advances matured and were paid off in the amount of $19,500. An additional two advances in the amount of $2,500 matured and were paid off in 2019. Reported interest expense
on the advances includes the periodic accretion of the fair value adjustments and any prepayment penalties incurred.
During 2019 and 2018, the Banks borrowed on a short-term basis and paid-off these FHLB advances as they matured. There are $6,375 of FHLB
borrowings with original maturities greater than one-year, net of fair value adjustments, outstanding at December 31, 2019, which have interest rates ranging from 1.77% to 2.33% with an average rate of 2.08%. There were $8,819 of FHLB borrowings
with original maturities greater than one-year, net of fair value adjustments, outstanding at December 31, 2018, which have interest rates ranging from 1.73% to 2.33% with an average rate of 2.05%. All of the advances at December 31, 2019 mature
in the calendar year 2020.
NOTE 11 – SUBORDINATED DEBENTURES
As part of the acquisition of Bankshares, the Company formally assumed $6,186 of junior subordinated debentures (“Debentures”) issued to FNB Capital
Trust One (“Trust”), a statutory business trust formed by Bankshares on February 26, 2004. The Debentures were issued to Trust in exchange for ownership of all of the common equity of Trust and the proceeds of mandatorily redeemable securities
sold by Trust to third party investors (“Capital Securities”). Interest on the Debentures is payable quarterly to the Trust at a variable interest rate equal to the three month London Interbank Offered Rate (LIBOR) plus 2.95% updated quarterly. The interest rate on the Debentures was 4.884% at December 31, 2019 and 5.427% at December 31, 2018. The Company is not considered the primary beneficiary of this trust (variable interest entity), therefore Trust
is not consolidated in the Company’s financial statements, but rather the Debentures are shown as a liability.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 11 – SUBORDINATED DEBENTURES (Continued)
The Debentures mature on April 24, 2034; however, the Company may redeem the Debentures, in whole or in part, at 100% of the principal amount plus
any accrued and unpaid interest. The Debentures held by Trust are the sole asset of the trust. The Debentures held by Trust may be included in the Tier 1 capital of the Company (with certain limitations applicable) under current regulatory
guidelines and interpretations. The carrying value of the Debentures includes the remaining unamortized fair value adjustment recorded as a result of the acquisition of Bankshares on January 15, 2016. Reported interest expense on the Debentures
includes the periodic amortization of the fair value adjustment. The Company’s investment in the common stock of the Trust is $186 and is included in other assets at December 31, 2019 and 2018.
NOTE 12 – NOTES PAYABLE AND OTHER BORROWED FUNDS
On August 26, 2015, the Company executed and delivered to First Guaranty Bank of Hammond, Louisiana (“First Guaranty”) a Promissory Note and
Business Loan Agreement dated August 26, 2015 for the principal amount of $12,000, bearing interest at a fixed rate of 4.00% per annum and requiring 59 monthly principal payments of $143 plus accrued interest and one final principal and interest
payment of $3,575 due on August 26, 2020. Through a series of additional principal payments, the Company was able to fully retire the borrowing before the end of June 2019. The Promissory Note was secured by the pledge of 25% of Premier’s
interest in Premier Bank, Inc. (a wholly owned subsidiary) under a Commercial Pledge Agreement dated August 26, 2015. The proceeds of this note were used to refinance a $4,500 balance plus accrued interest due under Premier’s previous Promissory
Note to First Guaranty; pay off the remaining $5,400 balance plus accrued interest due to The Bankers’ Bank of Kentucky, Inc. of Frankfort, Kentucky (“Bankers’ Bank”) under a Term Note dated September 8, 2010; and pay the remaining $2,000 balance
plus accrued interest due on Premier’s $5,000 Line of Credit with Bankers’ Bank. The sum of the disbursements totaled $11,946 and the final $54 on the Term Note was not borrowed. At the time of origination, Premier’s chairman owned approximately
23.8% of the voting stock of First Guaranty Bancshares, parent company for First Guaranty. However, Premier’s board of directors, the chairman abstaining, and audit committee determined prior to its vote to authorize the company to enter into the
loan transaction that the terms of the financing, including the interest rate and collateral, were no less favorable than those which could be obtained from other financial institutions. The outstanding principal balance on the borrowing at
December 31, 2019 and 2018 was $0 and $2,500.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 12 – NOTES PAYABLE AND OTHER BORROWED FUNDS (Continued)
On June 28, 2019 the Company executed and delivered to First Guaranty a Change in Terms Agreement modifying its Promissory Note and Business Loan
Agreement dated June 30, 2012 that established a Line of Credit with the bank extending the right to request and receive monies from First Guaranty on the line of credit until June 30, 2022. The Change in Terms Agreement increased the principal
amount of $3,000 to $6,000, bearing interest floating daily at the “Wall Street Journal” prime rate (currently 4.75%), with a floor of 4.25%. Under the terms of the Promissory Note, the Company may request and receive advances from First Guaranty
from time to time. Accrued interest on any amounts outstanding is payable monthly, and any amounts outstanding are payable on demand or at maturity. The Promissory Note is secured by the pledge of 25% of Premier’s interest in Premier Bank (a
wholly owned subsidiary) under a Commercial Pledge Agreement modified on June 30, 2012. At December 31, 2019 and 2018, Premier had no outstanding balance on this line of credit with First Guaranty.
On September 24, 2019 the Company executed and delivered to Bankers’ Bank a Line of Credit Renewal Agreement dated September 7, 2019 extending the
right to request and receive monies from Bankers’ Bank on Premier’s existing line of credit until September 7, 2020. The line of credit renewal maintained the principal amount of $5,000, bearing interest floating daily at the “JP Morgan Chase”
prime rate (currently 4.75%), with a floor of 4.50%. Under the terms of the original Promissory Note, Premier may request and receive advances from Bankers’ Bank from time to time, but the aggregate outstanding principal balance under the
Promissory Note at any time shall not exceed $5,000. Accrued interest on amounts outstanding is payable quarterly, and any amounts outstanding are payable on demand or on September 7, 2020. The Promissory Note is secured by a pledge of Premier’s
100% interest in Citizens Deposit under a Stock Pledge and Security Agreement dated September 7, 2012. At December 31, 2019 and 2018, Premier had no outstanding balance on this line of credit with Bankers’ Bank.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
The components of the provision (benefit) for income taxes are as follows:
|
|
2019
|
|
|
2018
|
|
|
2017
|
|
Current
|
|
$
|
6,476
|
|
|
$
|
5,782
|
|
|
$
|
7,809
|
|
Write-off of deferred tax asset related to 2017 Tax Cuts and Jobs Act.
|
|
|
-
|
|
|
|
-
|
|
|
|
145
|
|
Deferred
|
|
|
563
|
|
|
|
120
|
|
|
|
637
|
|
Change in valuation allowance
|
|
|
(14
|
)
|
|
|
(4
|
)
|
|
|
16
|
|
Provision for income taxes
|
|
$
|
7,025
|
|
|
$
|
5,898
|
|
|
$
|
8,607
|
|
The Company’s deferred tax assets and liabilities at December 31 are shown below.
|
|
2019
|
|
|
2018
|
|
Deferred tax assets
|
|
|
|
|
|
|
Allowance for loan losses
|
|
$
|
2,969
|
|
|
$
|
2,884
|
|
Purchase accounting adjustments
|
|
|
605
|
|
|
|
963
|
|
Net operating loss carryforward
|
|
|
453
|
|
|
|
333
|
|
Alternative minimum tax credit carryforward
|
|
|
3
|
|
|
|
125
|
|
Write-downs of other real estate owned
|
|
|
374
|
|
|
|
235
|
|
Taxable income on non-accrual loans
|
|
|
981
|
|
|
|
896
|
|
Accrued expenses
|
|
|
278
|
|
|
|
235
|
|
Unrealized loss on investment securities
|
|
|
-
|
|
|
|
1,024
|
|
Other
|
|
|
16
|
|
|
|
15
|
|
Total deferred tax assets
|
|
|
5,679
|
|
|
|
6,710
|
|
|
|
|
|
|
|
|
|
|
Deferred tax liabilities
|
|
|
|
|
|
|
|
|
Amortization of intangibles
|
|
$
|
(3,072
|
)
|
|
$
|
(3,063
|
)
|
Depreciation
|
|
|
(1,320
|
)
|
|
|
(1,106
|
)
|
Federal Home Loan Bank dividends
|
|
|
(267
|
)
|
|
|
(224
|
)
|
Deferred loan fees
|
|
|
(588
|
)
|
|
|
(499
|
)
|
Unrealized gain on investment securities
|
|
|
(984
|
)
|
|
|
-
|
|
Other
|
|
|
(101
|
)
|
|
|
(105
|
)
|
Total deferred tax liabilities
|
|
|
(6,332
|
)
|
|
|
(4,997
|
)
|
|
|
|
|
|
|
|
|
|
Valuation allowance on deferred tax assets
|
|
|
(158
|
)
|
|
|
(172
|
)
|
Net deferred taxes
|
|
$
|
(811
|
)
|
|
$
|
1,541
|
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 13 – INCOME
TAXES (Continued)
On December 22, 2017, the U.S. government enacted comprehensive tax legislation commonly referred to as the Tax Cut and Jobs Act (the “Tax Act”).
The Tax Act made broad and complex changes to the U.S. tax code that affected 2017 and 2018, including, but not limited to, accelerated depreciation that allows for full expensing of qualified property. The Tax Act also established new tax laws
that affect 2018 and after, including a reduction in the U.S. federal corporate income tax rate from 35% to 21%. As a result of the reduction of the federal corporate income tax rate beginning in 2018, the Company revalued its net deferred tax
asset, excluding after tax credits, as of December 31, 2017 using the lower corporate income tax rate. Based on the revaluation, $145 of additional income tax expense was recorded for the year ended December 31, 2017 to reduce the net deferred tax
asset balance as of that date.
The adjustments to deferred tax assets and liabilities were provisional amounts estimated based on information available as of December 31, 2017.
These amounts were subject to change as management obtained information necessary to complete the calculations. However, no additional changes to the provisional amounts were recognized as management refined the estimates of the cumulative
temporary differences.
At December 31, 2019 the Company had federal net operating loss carryforwards of $1,407, a federal alternative minimum tax credit carryforward of
$3, and various state net operating loss carryforwards of $2,425 which begin to expire in 2022. The deductibility of these net operating losses is limited under IRC Sec. 382.
A valuation allowance for deferred tax assets is recorded when it is more likely than not that some portion or all of the deferred tax assets will
not be realized. The ultimate realization of the deferred tax assets depends on the ability of the Company to generate sufficient taxable income of the appropriate character in the future and in the appropriate taxing jurisdictions. The Company
considers the scheduled reversal of deferred tax liabilities, projected future taxable income, and tax planning strategies in making this assessment.
At both December 31, 2019 and 2018, the Company maintains a valuation allowance of $158 and $172 against the portion of its District of Columbia net
operating loss carryforward that is not expected to be utilized before expiration due to separate company limitations. All other deferred tax assets are more likely than not to be utilized; therefore, no additional valuation allowance is needed.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 13 – INCOME
TAXES (Continued)
An analysis of the differences between the effective tax rates and the statutory U.S. federal income tax rate is as follows:
|
|
2019
|
|
|
2018
|
|
|
2017
|
|
U.S. federal income tax rate
|
|
$
|
6,556
|
|
|
|
21.0
|
%
|
|
$
|
5,474
|
|
|
|
21.0
|
%
|
|
$
|
8,200
|
|
|
|
35.0
|
%
|
Changes from the statutory rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in deferred taxes related to decrease in future federal tax rate
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
145
|
|
|
|
0.6
|
|
State income taxes, net
|
|
|
693
|
|
|
|
2.2
|
|
|
|
518
|
|
|
|
2.0
|
|
|
|
503
|
|
|
|
2.1
|
|
Tax-exempt interest income
|
|
|
(163
|
)
|
|
|
(0.5
|
)
|
|
|
(143
|
)
|
|
|
(0.5
|
)
|
|
|
(239
|
)
|
|
|
(1.0
|
)
|
Non-deductible interest expense related to carrying tax-exempt interest earning assets
|
|
|
15
|
|
|
|
0.0
|
|
|
|
11
|
|
|
|
0.0
|
|
|
|
13
|
|
|
|
0.1
|
|
Non-deductible stock compensation expense, net
|
|
|
28
|
|
|
|
0.1
|
|
|
|
12
|
|
|
|
0.0
|
|
|
|
(35
|
)
|
|
|
(0.2
|
)
|
Tax credits, net
|
|
|
(134
|
)
|
|
|
(0.4
|
)
|
|
|
(71
|
)
|
|
|
(0.3
|
)
|
|
|
(42
|
)
|
|
|
(0.2
|
)
|
Change in valuation allowance
|
|
|
14
|
|
|
|
0.0
|
|
|
|
4
|
|
|
|
0.0
|
|
|
|
16
|
|
|
|
0.1
|
|
Other
|
|
|
16
|
|
|
|
0.1
|
|
|
|
93
|
|
|
|
0.4
|
|
|
|
46
|
|
|
|
0.2
|
|
|
|
$
|
7,025
|
|
|
|
22.5
|
%
|
|
$
|
5,898
|
|
|
|
22.6
|
%
|
|
$
|
8,607
|
|
|
|
36.7
|
%
|
Unrecognized Tax Benefits: The Company does not have any beginning or ending unrecognized tax benefits. The Company does not expect the total
amount of unrecognized tax benefits to significantly increase in the next twelve months. There were no interest and penalties recorded in the income statement or accrued for the years ended December 31, 2019, 2018, and 2017 related to unrecognized
tax benefits.
The Company and its subsidiaries file a consolidated U.S. Corporation income tax return and a combined return in the state of West Virginia and the
District of Columbia. The Company also files a corporate income tax return in the state of Kentucky and Maryland. The Company is no longer subject to examination by taxing authorities for years before 2016.
NOTE 14 – EMPLOYEE BENEFIT PLANS
The Company has qualified profit sharing plans that cover substantially all employees. Contributions to the plans consist of a Company match and
additional amounts at the discretion of the Company’s Board of Directors. Total contributions to the plans were $587, $557, and $485 in 2019, 2018, and 2017.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 15 – STOCK COMPENSATION EXPENSE
From time to time the Company grants stock options to its employees. The Company estimates the fair value of the options at the time they are
granted to employees and expenses that fair value over the vesting period of the option grant. In 2012, the Company registered 687,500 shares of its common stock to be reserved for stock based incentive programs over the subsequent 10 years (“the
2012 Long-term Incentive Plan”).
On March 20, 2019, 72,075 incentive stock options were granted out of the 2012 Long Term Incentive Plan at an exercise price of $15.57, the closing
market price of Premier’s common stock on the grant date. These options vest in three equal annual installments ending on March 20, 2022. On March 21, 2018, 67,875 incentive stock options were granted out of the 2012 Long Term Incentive Plan at
an exercise price of $15.12, the closing market price of Premier’s common stock on the grant date. These options vest in three equal annual installments ending on March 21, 2021. On March 15, 2017, 69,375 incentive stock options were granted out
of the 2012 Long Term Incentive Plan at an exercise price of $15.21, the closing market price of Premier’s common stock on the grant date. These options vest in three equal annual installments ending on March 15, 2020.
The fair value of the Company's employee stock options granted is estimated at the date of grant using the Black-Scholes option-pricing model. This
model requires the input of highly subjective assumptions, changes to which can materially affect the fair value estimate. Additionally, there may be other factors that would otherwise have a significant effect on the value of employee stock
options granted but are not considered by the model. The assumptions used in the Black-Scholes option-pricing model are as follows
|
|
2019
|
|
|
2018
|
|
|
2017
|
|
Risk-free interest rate
|
|
|
2.34
|
%
|
|
|
2.69
|
%
|
|
|
2.02
|
%
|
Expected option life (yrs)
|
|
|
5.42
|
|
|
|
5.37
|
|
|
|
5.36
|
|
Expected stock price volatility
|
|
|
28.45
|
%
|
|
|
22.47
|
%
|
|
|
18.40
|
%
|
Dividend yield
|
|
|
3.85
|
%
|
|
|
3.17
|
%
|
|
|
3.16
|
%
|
Weighted average fair value of options granted during the year
|
|
$
|
2.91
|
|
|
$
|
2.49
|
|
|
$
|
2.32
|
|
The risk-free interest rate for the expected term of the option is based on the U.S. Treasury yield in effect at the time of the grant. The
expected option life for the 2019, 2018, and 2017 grants were estimated based upon the weighted-average life of options exercised since January 1, 2012. The expected stock price volatility is based on historical volatilities of the Company’s
common stock during the three-year period prior to the grant date. The dividend yield was estimated by annualizing the current quarterly dividend on the Company’s common stock at the time of the option grant.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 15 – STOCK COMPENSATION EXPENSE (Continued)
On April 17, 2019, 7,500 shares of Premier’s common stock were granted to President and CEO, Robert W. Walker as stock-based bonus compensation
under the 2012 Long-term Incentive Plan. The fair value of the stock at the time of the grant was $16.78 per share based upon the closing price of Premier’s stock on the date of grant and $126 of stock-based compensation was recorded as a result.
On April 25, 2018, 7,500 shares of Premier’s common stock were granted to President and CEO, Robert W. Walker as stock-based bonus compensation
under the 2012 Long-term Incentive Plan. The fair value of the stock at the time of the grant was $15.82 per share based upon the closing price of Premier’s stock on the date of grant and $119 of stock-based compensation was recorded as a result.
On April 19, 2017, 7,500 shares of Premier’s common stock were granted to President and CEO, Robert W. Walker as stock-based bonus compensation
under the 2012 Long-term Incentive Plan. The fair value of the stock at the time of the grant was $16.56 per share based upon the closing price of Premier’s stock on the date of grant and $124 of stock-based compensation was recorded as a result.
Compensation expense of $301, $252, and $217 was recorded for the years ended December 31, 2019, 2018, and 2017, respectively. Stock-based
compensation expense is recognized ratably over the requisite service period for all awards. Unrecognized stock-based compensation expense related to stock options totaled $129 at December 31, 2019. This unrecognized expense is expected to be
recognized over the next 26 months based on the vesting periods of the options.
During the year ending December 31, 2019, 26,979 options were exercised while 28,151 options were exercised during the year ending December 31, 2018
and 40,364 options were exercised during the year ending December 31, 2017.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 15 – STOCK COMPENSATION EXPENSE (Continued)
A summary of the Company’s stock option activity is as follows:
|
|
----------2019----------
|
|
|
----------2018----------
|
|
|
----------2017----------
|
|
|
|
Options
|
|
|
Weighted
Average
Exercise
Price
|
|
|
Options
|
|
|
Weighted
Average
Exercise
Price
|
|
|
Options
|
|
|
Weighted
Average
Exercise
Price
|
|
Outstanding at beginning of year
|
|
|
298,383
|
|
|
$
|
11.66
|
|
|
|
262,811
|
|
|
$
|
10.63
|
|
|
|
254,988
|
|
|
$
|
9.23
|
|
Grants
|
|
|
72,075
|
|
|
|
15.57
|
|
|
|
67,875
|
|
|
|
15.12
|
|
|
|
69,375
|
|
|
|
15.21
|
|
Exercises
|
|
|
(26,979
|
)
|
|
|
10.13
|
|
|
|
(28,151
|
)
|
|
|
10.12
|
|
|
|
(40,364
|
)
|
|
|
9.10
|
|
Forfeitures or expired
|
|
|
(10,838
|
)
|
|
|
14.21
|
|
|
|
(4,152
|
)
|
|
|
13.91
|
|
|
|
(21,188
|
)
|
|
|
11.71
|
|
Outstanding at year-end
|
|
|
332,641
|
|
|
$
|
12.54
|
|
|
|
298,383
|
|
|
$
|
11.66
|
|
|
|
262,811
|
|
|
$
|
10.63
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable at year-end
|
|
|
200,123
|
|
|
$
|
10.67
|
|
|
|
172,577
|
|
|
$
|
9.55
|
|
|
|
145,134
|
|
|
$
|
8.53
|
|
Weighted average remaining life
|
|
|
5.0
|
|
|
|
|
|
|
|
5.2
|
|
|
|
|
|
|
|
4.3
|
|
|
|
|
|
Options outstanding at year-end are expected to fully vest.
Additional information regarding stock options outstanding and exercisable at December 31, 2019 is provided in the following table:
|
|
|
- - - - - - - - Outstanding - - - - - - - -
|
|
|
- - - - - - - - Currently Exercisable - - - - - - - -
|
|
Range of Exercise Prices
|
|
|
Number
|
|
|
Weighted Average Exercise Price
|
|
|
Aggregate Intrinsic Value
|
|
|
Number
|
|
|
Weighted Average Remaining Contractual Life
|
|
|
Weighted Average Exercise Price
|
|
|
Aggregate Intrinsic Value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$4.00 to $6.00
|
|
|
|
32,276
|
|
|
$
|
5.28
|
|
|
$
|
415
|
|
|
|
32,276
|
|
|
|
1.8
|
|
|
$
|
5.28
|
|
|
$
|
415
|
|
$6.01 to $8.00
|
|
|
|
4,814
|
|
|
|
6.47
|
|
|
|
56
|
|
|
|
4,814
|
|
|
|
0.2
|
|
|
|
6.47
|
|
|
|
56
|
|
$8.01 to $10.00
|
|
|
|
15,715
|
|
|
|
8.28
|
|
|
|
155
|
|
|
|
15,715
|
|
|
|
3.2
|
|
|
|
8.28
|
|
|
|
155
|
|
$10.01 to $12.00
|
|
|
|
96,595
|
|
|
|
10.70
|
|
|
|
719
|
|
|
|
96,595
|
|
|
|
5.3
|
|
|
|
10.70
|
|
|
|
719
|
|
$12.01 to $16.00
|
|
|
|
183,241
|
|
|
|
15.32
|
|
|
|
517
|
|
|
|
50,723
|
|
|
|
8.3
|
|
|
|
15.18
|
|
|
|
150
|
|
Outstanding at Dec 31, 2019
|
|
|
|
332,641
|
|
|
|
12.54
|
|
|
$
|
1,862
|
|
|
|
200,123
|
|
|
|
6.5
|
|
|
|
10.67
|
|
|
$
|
1,495
|
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 16 – RELATED PARTY TRANSACTIONS
During 2019, 2018, and 2017, the Company paid approximately $752, $742, and $468 for printing, supplies, statement rendering, furniture, and
equipment to a company more than 50% of which is beneficially owned by the Company’s Chairman of the Board and whose board of directors includes two members of the Company’s Board of Directors.
During 2019, 2018, and 2017, the Company paid approximately $52, $52, and $52 to lease its headquarters facility at 2883 Fifth Avenue, Huntington,
West Virginia from River City Properties, LLC, an entity the majority interest of which is owned by the Company’s Chairman of the Board.
NOTE 17 – EARNINGS PER SHARE
A reconciliation of the numerators and denominators of the earnings per common share and earnings per common share assuming dilution computations
for 2019, 2018, and 2017 is presented below:
|
|
2019
|
|
|
2018
|
|
|
2017
|
|
Basic earnings per share:
|
|
|
|
|
|
|
|
|
|
Income available to common stockholders
|
|
$
|
24,196
|
|
|
$
|
20,168
|
|
|
$
|
14,819
|
|
Weighted average common shares outstanding
|
|
|
14,639,775
|
|
|
|
13,634,439
|
|
|
|
13,322,716
|
|
Earnings per share
|
|
$
|
1.65
|
|
|
$
|
1.48
|
|
|
$
|
1.11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Income available to common stockholders
|
|
$
|
24,196
|
|
|
$
|
20,168
|
|
|
$
|
14,819
|
|
Weighted average common shares outstanding
|
|
|
14,639,775
|
|
|
|
13,634,439
|
|
|
|
13,322,716
|
|
Add dilutive effects of potential additional common stock
|
|
|
83,367
|
|
|
|
102,179
|
|
|
|
97,398
|
|
Weighted average common and dilutive potential Common shares outstanding
|
|
|
14,723,142
|
|
|
|
13,736,618
|
|
|
|
13,420,114
|
|
Earnings per share assuming dilution
|
|
$
|
1.64
|
|
|
$
|
1.47
|
|
|
$
|
1.10
|
|
There were no stock options considered antidilutive for 2019, 2018, and 2017.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
Fair value is the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most
advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. There are three levels of inputs that may be used to measure fair values:
Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the
measurement date.
Level 2: Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in
markets that are not active; or other inputs that are observable or can be corroborated by observable market data.
Level 3: Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants would use in
pricing an asset or liability.
When possible, the Company looks to active and observable markets to price identical assets or liabilities. When identical assets and liabilities
are not traded in active markets, the Company looks to observable market data for similar assets and liabilities. However, certain assets and liabilities are not traded in observable markets and the Company must use other valuation methods to
develop a fair value.
Carrying amount is the estimated fair value for cash and due from banks, Federal funds sold, accrued interest receivable and payable, demand
deposits, short-term debt, and deposits that reprice frequently and fully. Fair values of time deposits with other banks are based on current rates for similar time deposits using the remaining time to maturity. It was not practicable to
determine the fair value of Federal Home Loan Bank stock due to the restrictions placed on its transferability. For deposits and variable rate deposits with infrequent repricing, fair value is based on discounted cash flows using current market
rates applied to the estimated life. Fair values for loans is measured at the exit price notion by using the discounted cash flow or collateral value but also incorporates additional factors such as using economic factors, credit risk, and market
rates and conditions. Fair values for impaired loans are estimated using discounted cash flow analysis or underlying collateral values. Fair value of debt is based on current rates for similar financing. The fair value of commitments to extend
credit and standby letters of credit is not material.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 18 – FAIR VALUE (Continued)
The carrying amounts and estimated fair values of financial instruments at December 31, 2019 were as follows:
|
|
|
|
|
Fair Value Measurements at December 31, 2019 Using
|
|
|
|
Carrying
Amount
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Total
|
|
Financial assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks
|
|
$
|
88,556
|
|
|
$
|
88,556
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
88,556
|
|
Time deposits with other banks
|
|
|
598
|
|
|
|
-
|
|
|
|
599
|
|
|
|
-
|
|
|
|
599
|
|
Federal funds sold
|
|
|
5,902
|
|
|
|
5,902
|
|
|
|
-
|
|
|
|
-
|
|
|
|
5,902
|
|
Securities available for sale
|
|
|
390,754
|
|
|
|
-
|
|
|
|
390,754
|
|
|
|
-
|
|
|
|
390,754
|
|
Loans, net
|
|
|
1,181,753
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,172,575
|
|
|
|
1,172,575
|
|
Federal Home Loan Bank stock
|
|
|
4,450
|
|
|
|
n/a
|
|
|
|
n/a
|
|
|
|
n/a
|
|
|
|
n/a
|
|
Interest receivable
|
|
|
4,699
|
|
|
|
4
|
|
|
|
1,110
|
|
|
|
3,585
|
|
|
|
4,699
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
$
|
(1,495,753
|
)
|
|
$
|
(1,070,610
|
)
|
|
$
|
(424,886
|
)
|
|
$
|
-
|
|
|
$
|
(1,495,496
|
)
|
Securities sold under agreements
to repurchase
|
|
|
(20,428
|
)
|
|
|
-
|
|
|
|
(20,428
|
)
|
|
|
-
|
|
|
|
(20,428
|
)
|
FHLB advances
|
|
|
(6,375
|
)
|
|
|
-
|
|
|
|
(6,406
|
)
|
|
|
-
|
|
|
|
(6,406
|
)
|
Subordinated debt
|
|
|
(5,436
|
)
|
|
|
-
|
|
|
|
(5,527
|
)
|
|
|
-
|
|
|
|
(5,527
|
)
|
Interest payable
|
|
|
(912
|
)
|
|
|
(15
|
)
|
|
|
(897
|
)
|
|
|
-
|
|
|
|
(912
|
)
|
The carrying amounts and estimated fair values of financial instruments at December 31, 2018 were as follows:
|
|
|
|
|
Fair Value Measurements at December 31, 2018 Using
|
|
|
|
Carrying
Amount
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Total
|
|
Financial assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks
|
|
$
|
62,903
|
|
|
$
|
62,903
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
62,903
|
|
Time deposits with other banks
|
|
|
1,094
|
|
|
|
-
|
|
|
|
1,085
|
|
|
|
-
|
|
|
|
1,085
|
|
Federal funds sold
|
|
|
17,872
|
|
|
|
17,872
|
|
|
|
-
|
|
|
|
-
|
|
|
|
17,872
|
|
Securities available for sale
|
|
|
365,731
|
|
|
|
-
|
|
|
|
365,231
|
|
|
|
500
|
|
|
|
365,731
|
|
Loans, net
|
|
|
1,135,563
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,121,517
|
|
|
|
1,121,517
|
|
Federal Home Loan Bank stock
|
|
|
3,628
|
|
|
|
n/a
|
|
|
|
n/a
|
|
|
|
n/a
|
|
|
|
n/a
|
|
Interest receivable
|
|
|
4,295
|
|
|
|
-
|
|
|
|
1,032
|
|
|
|
3,263
|
|
|
|
4,295
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
$
|
(1,430,127
|
)
|
|
$
|
(1,039,430
|
)
|
|
$
|
(384,496
|
)
|
|
$
|
-
|
|
|
$
|
(1,423,926
|
)
|
Securities sold under agreements
to repurchase
|
|
|
(22,062
|
)
|
|
|
-
|
|
|
|
(22,062
|
)
|
|
|
-
|
|
|
|
(22,062
|
)
|
FHLB advances
|
|
|
(8,819
|
)
|
|
|
-
|
|
|
|
(8,688
|
)
|
|
|
-
|
|
|
|
(8,688
|
)
|
Other borrowed funds
|
|
|
(2,500
|
)
|
|
|
-
|
|
|
|
(2,478
|
)
|
|
|
-
|
|
|
|
(2,478
|
)
|
Subordinated debt
|
|
|
(5,406
|
)
|
|
|
-
|
|
|
|
(5,509
|
)
|
|
|
-
|
|
|
|
(5,509
|
)
|
Interest payable
|
|
|
(733
|
)
|
|
|
(22
|
)
|
|
|
(711
|
)
|
|
|
-
|
|
|
|
(733
|
)
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 18 – FAIR VALUE (Continued)
Assets and Liabilities Measured on a Recurring Basis
The Company used the following methods and significant assumptions to estimate the fair value of each type of financial instrument measured on a
recurring basis:
Investment Securities: The fair values for investment securities are determined by quoted market prices, if available (Level 1). For securities
where quoted prices are not available, fair values are calculated based on market prices of similar securities (Level 2). For securities where quoted prices or market prices of similar securities are not available, fair values are calculated using
discounted cash flows or other market indicators (Level 3).
Assets and liabilities measured at fair value on a recurring basis at December 31, 2019 are summarized below:
|
|
|
|
|
Fair Value Measurements at
December 31, 2019 Using:
|
|
|
|
Carrying Value
|
|
|
Quoted Prices in Active Markets for Identical Assets
(Level 1)
|
|
|
Significant Other Observable Inputs
(Level 2)
|
|
|
Significant Unobservable Inputs
(Level 3)
|
|
Securities available for sale
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities
|
|
|
|
|
|
|
|
|
|
|
|
|
U. S. agency MBS - residential
|
|
$
|
279,309
|
|
|
$
|
-
|
|
|
$
|
279,309
|
|
|
$
|
-
|
|
U. S. agency CMO’s
|
|
|
62,644
|
|
|
|
-
|
|
|
|
62,644
|
|
|
|
-
|
|
Total mortgage-backed securities of government sponsored agencies
|
|
|
341,953
|
|
|
|
-
|
|
|
|
341,953
|
|
|
|
-
|
|
U. S. government sponsored agency securities
|
|
|
30,730
|
|
|
|
-
|
|
|
|
30,730
|
|
|
|
-
|
|
Obligations of states and political subdivisions
|
|
|
16,017
|
|
|
|
-
|
|
|
|
16,017
|
|
|
|
-
|
|
Other securities
|
|
|
2,054
|
|
|
|
-
|
|
|
|
2,054
|
|
|
|
-
|
|
Total securities available for sale
|
|
$
|
390,754
|
|
|
$
|
-
|
|
|
$
|
390,754
|
|
|
$
|
-
|
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 18 – FAIR VALUE (Continued)
Assets and liabilities measured at fair value on a recurring basis at December 31, 2018 are summarized below:
|
|
|
|
|
Fair Value Measurements at
December 31, 2018 Using:
|
|
|
|
Carrying Value
|
|
|
Quoted Prices in Active Markets for Identical Assets
(Level 1)
|
|
|
Significant Other Observable Inputs
(Level 2)
|
|
|
Significant Unobservable Inputs
(Level 3)
|
|
Securities available for sale
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities
|
|
|
|
|
|
|
|
|
|
|
|
|
U. S. agency MBS - residential
|
|
$
|
255,242
|
|
|
$
|
-
|
|
|
$
|
255,242
|
|
|
$
|
-
|
|
U. S. agency CMO’s
|
|
|
68,543
|
|
|
|
-
|
|
|
|
68,543
|
|
|
|
-
|
|
Total mortgage-backed securities of government sponsored agencies
|
|
|
323,785
|
|
|
|
-
|
|
|
|
323,785
|
|
|
|
-
|
|
U. S. government sponsored agency securities
|
|
|
24,170
|
|
|
|
-
|
|
|
|
24,170
|
|
|
|
-
|
|
Obligations of states and political subdivisions
|
|
|
14,327
|
|
|
|
-
|
|
|
|
14,327
|
|
|
|
-
|
|
Other securities
|
|
|
3,449
|
|
|
|
-
|
|
|
|
2,949
|
|
|
|
500
|
|
Total securities available for sale
|
|
$
|
365,731
|
|
|
$
|
-
|
|
|
$
|
365,231
|
|
|
$
|
500
|
|
The table below presents a reconciliation of all assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3)
for the year ended December 31, 2019:
|
|
Securities Available-for-sale
|
|
|
|
Year Ended
December 31, 2019
|
|
Balance of recurring Level 3 assets at beginning of period
|
|
$
|
500
|
|
Total gains or losses (realized/unrealized):
|
|
|
|
|
Included in earnings – realized
|
|
|
-
|
|
Included in earnings – unrealized
|
|
|
-
|
|
Included in other comprehensive income
|
|
|
-
|
|
Purchases, sales, issuances and settlements, net
|
|
|
(500
|
)
|
Transfers in and/or out of Level 3
|
|
|
-
|
|
Balance of recurring Level 3 assets at period-end
|
|
$
|
-
|
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 18 – FAIR VALUE (Continued)
Assets and Liabilities Measured on a Non-Recurring Basis
The Company used the following methods and significant assumptions to estimate the fair value of each type of financial instrument measured on a
non-recurring basis:
Impaired Loans: The fair value of impaired loans with specific allocations of the allowance for loan losses is generally based on recent collateral
appraisals. Real estate appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the appraisers to adjust for
differences between the comparable sales and income data available. Such adjustments are typically significant and unique to each property and result in a Level 3 classification of the inputs for determining fair value. Non-real estate collateral
may be valued using an appraisal, net book value per the borrower’s financial statements, or aging reports. Management periodically evaluates the appraised collateral values and will discount the collateral’s appraised value to account for a number
of factors including but not limited to the cost of liquidating the collateral, the age of the appraisal, observable deterioration since the appraisal, management’s expertise and knowledge of the client and client’s business, or other factors
unique to the collateral. To the extent an adjusted collateral value is lower than the carrying value of an impaired loan, a specific allocation of the allowance for loan losses is assigned to the loan.
Other real estate owned (OREO): The fair value of OREO is based on appraisals less cost to sell at the date of foreclosure.
Management may obtain additional updated appraisals depending on the length of time since foreclosure. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach.
Adjustments are routinely made in the appraisal process by the appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are typically significant and result in a Level 3 classification of the
inputs for determining fair value. Management periodically evaluates the appraised values and will discount a property’s appraised value to account for a number of factors including but not limited to the cost of liquidating the collateral, the
age of the appraisal, observable deterioration since the appraisal, or other factors unique to the property. To the extent an adjusted appraised value is lower than the carrying value of an OREO property, a direct charge to earnings is recorded
as an OREO write-down.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 18 – FAIR VALUE (Continued)
Assets and liabilities measured at fair value on a non-recurring basis at December 31, 2019 are summarized below:
|
|
|
|
|
Fair Value Measurements at December 31, 2019 Using
|
|
|
|
Dec 31, 2019
|
|
|
Quoted Prices in Active Markets for Identical Assets
(Level 1)
|
|
|
Significant Other Observable Inputs
(Level 2)
|
|
|
Significant Unobservable Inputs
(Level 3)
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
Multifamily real estate
|
|
$
|
1,900
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
1,900
|
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
509
|
|
|
|
-
|
|
|
|
-
|
|
|
|
509
|
|
Non-owner occupied
|
|
|
2,266
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,266
|
|
Commercial and industrial
|
|
|
288
|
|
|
|
-
|
|
|
|
-
|
|
|
|
288
|
|
Construction and land
|
|
|
380
|
|
|
|
-
|
|
|
|
-
|
|
|
|
380
|
|
Total impaired loans
|
|
$
|
5,343
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
5,343
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other real estate owned:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential real estate
|
|
$
|
249
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
249
|
|
Multifamily real estate
|
|
|
9,588
|
|
|
|
-
|
|
|
|
-
|
|
|
|
9,588
|
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
288
|
|
|
|
-
|
|
|
|
-
|
|
|
|
288
|
|
Construction and land
|
|
|
750
|
|
|
|
-
|
|
|
|
-
|
|
|
|
750
|
|
Total OREO
|
|
$
|
10,875
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
10,875
|
|
Impaired loans, which are measured for impairment using the value of the collateral for collateral dependent loans, had a recorded investment of
$8,445 at December 31, 2019 with a valuation allowance of $3,102 resulting in a provision for loan losses of $953 for the year ended December 31, 2019.
Other real estate owned measured at fair value less costs to sell, had a net carrying amount of $10,875, which is made up of the outstanding balance
of $12,474, net of a valuation allowance of $1,599 at December 31, 2019, resulting in write downs of $1,169 during the year ended December 31, 2019.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 18 – FAIR VALUE (Continued)
The significant unobservable inputs related to assets and liabilities measured at fair value on a non-recurring basis at December 31, 2019 are
summarized below:
|
|
December 31,
2019
|
|
Valuation Techniques
|
|
Unobservable Inputs
|
|
Range (Weighted Avg)
|
Impaired loans:
|
|
|
|
|
|
|
|
|
Multifamily real estate
|
|
$
|
1,900
|
|
sales comparison
|
|
adjustment for estimated realizable value
|
|
58.9%-58.9% (58.9%)
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
509
|
|
sales comparison
|
|
adjustment for estimated realizable value
|
|
76.1%-76.1% (76.1%)
|
Non-owner occupied
|
|
|
2,266
|
|
income approach
|
|
adjustment for differences in net operating income expectations
|
|
36.6%-67.4% (60.6%)
|
Commercial and industrial
|
|
|
288
|
|
sales comparison
|
|
adjustment for estimated realizable value
|
|
25.0%-87.0% (43.6%)
|
Construction and land
|
|
|
380
|
|
sales comparison
|
|
adjustment for estimated realizable value
|
|
56.5%-56.5% (56.5%)
|
Total impaired loans
|
|
$
|
5,343
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other real estate owned:
|
|
|
|
|
|
|
|
|
|
Residential real estate
|
|
$
|
249
|
|
sales comparison
|
|
adjustment for estimated realizable value
|
|
0.2%-59.8% (17.5%)
|
Multifamily real estate
|
|
|
9,588
|
|
income approach
|
|
adjustment for differences in net operating income expectations
|
|
25.6%-25.6% (25.6%)
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
288
|
|
sales comparison
|
|
adjustment for estimated realizable value
|
|
14.6%-70.4% (34.0%)
|
Construction and land
|
|
|
750
|
|
sales comparison
|
|
adjustment for estimated realizable value
|
|
50.3%-69.9% (66.0%)
|
Total OREO
|
|
$
|
10,875
|
|
|
|
|
|
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 18 – FAIR VALUE (Continued)
Assets and liabilities measured at fair value on a non-recurring basis at December 31, 2018 are summarized below:
|
|
|
|
|
Fair Value Measurements at December 31, 2018 Using
|
|
|
|
Dec 31, 2018
|
|
|
Quoted Prices in Active Markets for Identical Assets
(Level 1)
|
|
|
Significant Other Observable Inputs
(Level 2)
|
|
|
Significant Unobservable Inputs
(Level 3)
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
Multifamily real estate
|
|
$
|
2,514
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
2,514
|
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
1,786
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,786
|
|
Non-owner occupied
|
|
|
2,514
|
|
|
|
-
|
|
|
|
-
|
|
|
|
2,514
|
|
Commercial and industrial
|
|
|
144
|
|
|
|
-
|
|
|
|
-
|
|
|
|
144
|
|
Construction and land
|
|
|
423
|
|
|
|
-
|
|
|
|
-
|
|
|
|
423
|
|
Total impaired loans
|
|
$
|
7,381
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
7,381
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other real estate owned:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential real estate
|
|
$
|
984
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
984
|
|
Multifamily real estate
|
|
|
10,307
|
|
|
|
-
|
|
|
|
-
|
|
|
|
10,307
|
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
125
|
|
|
|
-
|
|
|
|
-
|
|
|
|
125
|
|
Non-owner occupied
|
|
|
200
|
|
|
|
-
|
|
|
|
-
|
|
|
|
200
|
|
Construction and land
|
|
|
150
|
|
|
|
-
|
|
|
|
-
|
|
|
|
150
|
|
Total OREO
|
|
$
|
11,766
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
11,766
|
|
Impaired loans, which are measured for impairment using the value of the collateral for collateral dependent loans, had a recorded investment of
$10,177 at December 31, 2018 with a valuation allowance of $2,796 resulting in a provision for loan losses of $1,731 for the year ended December 31, 2018.
Other real estate owned measured at fair value less costs to sell, had a net carrying amount of $11,766, which is made up of the outstanding balance
of $12,769, net of a valuation allowance of $1,003 at December 31, 2018, resulting in write downs of $519 during the year ended December 31, 2018.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 18 – FAIR VALUE (Continued)
The significant unobservable inputs related to assets and liabilities measured at fair value on a non-recurring basis at December 31, 2018 are
summarized below:
|
|
December 31, 2018
|
|
Valuation Techniques
|
|
Unobservable Inputs
|
|
Range (Weighted Avg)
|
Impaired loans:
|
|
|
|
|
|
|
|
|
Multifamily real estate
|
|
$
|
2,514
|
|
sales comparison
|
|
adjustment for estimated realizable value
|
|
45.3%-45.3% (45.3%)
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
1,786
|
|
sales comparison
|
|
adjustment for estimated realizable value
|
|
31.5%-50.6% (35.5%)
|
Non-owner occupied
|
|
|
2,514
|
|
income approach
|
|
adjustment for differences in net operating income expectations
|
|
16.1%-67.2% (54.1%)
|
Commercial and industrial
|
|
|
144
|
|
sales comparison
|
|
adjustment for estimated realizable value
|
|
0.0%-0.0% (0.0%)
|
Construction and land
|
|
|
423
|
|
sales comparison
|
|
adjustment for estimated realizable value
|
|
53.2%-83.6% (54.5%)
|
Total impaired loans
|
|
$
|
7,381
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other real estate owned:
|
|
|
|
|
|
|
|
|
|
Residential real estate
|
|
$
|
984
|
|
sales comparison
|
|
adjustment for estimated realizable value
|
|
19.2%-59.8% (21.9%)
|
Multifamily real estate
|
|
|
10,307
|
|
income approach
|
|
adjustment for differences in net operating income expectations
|
|
20.0%-20.0% (20.0%)
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
Owner occupied
|
|
|
125
|
|
sales comparison
|
|
adjustment for estimated realizable value
|
|
42.4%-42.4% (42.4%)
|
Non-owner occupied
|
|
|
200
|
|
sales comparison
|
|
adjustment for estimated realizable value
|
|
57.9%-57.9% (57.9%)
|
Construction and land
|
|
|
150
|
|
sales comparison
|
|
adjustment for estimated realizable value
|
|
50.3%-50.3% (50.3%)
|
Total OREO
|
|
$
|
11,766
|
|
|
|
|
|
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 19 - FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK
The Banks are parties to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of their
customers. These financial instruments include standby letters of credit and commitments to extend credit in the form of unused lines of credit. The Banks use the same credit policies in making commitments and conditional obligations as they do
for on-balance sheet instruments. In addition, the Banks offer a service whereby deposit customers, for a fee, are permitted to overdraw their accounts up to a certain de minimis amount, also known as “courtesy overdraft protection”. The
aggregate unused portion of “overdraft protection” was $23,165 and $23,272 at December 31, 2019 and 2018.
At December 31, 2019 and 2018, the Banks had the following financial instruments whose approximate contract amounts represent credit risk:
|
|
2019
|
|
|
2018
|
|
Standby letters of credit
|
|
$
|
2,419
|
|
|
$
|
4,424
|
|
|
|
|
|
|
|
|
|
|
Commitments to extend credit
|
|
|
|
|
|
|
|
|
Fixed
|
|
$
|
25,591
|
|
|
$
|
21,993
|
|
Variable
|
|
|
120,185
|
|
|
|
118,328
|
|
Standby letters of credit represent conditional commitments issued by the Banks to guarantee the performance of a third party. The credit risk
involved in issuing these letters of credit is essentially the same as the risk involved in extending loans to customers. Collateral held varies but primarily includes real estate and certificates of deposit. Some letters of credit are unsecured.
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract.
Outstanding commitments are at current market rates. Fixed rate loan commitments have interest rates ranging from 3.00% to 21.00%. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. The
Banks evaluate each customer’s creditworthiness on a case-by-case basis. Since some of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. Collateral
held varies but may include accounts receivable, inventory, property and equipment, and income producing properties.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 20 - LEGAL PROCEEDINGS
Legal proceedings involving the Company and its subsidiaries periodically arise in the ordinary course of business, including claims by debtors and
their related interests against the Company’s subsidiaries following initial collection proceedings. These legal proceedings sometimes can involve claims for substantial damages. At December 31, 2019 management is unaware of any legal proceedings
for which the expected outcome would have a material adverse effect upon the
consolidated financial statements of the Company.
NOTE 21 - STOCKHOLDERS’ EQUITY
The Company’s principal source of funds for dividend payments to shareholders is dividends received from the subsidiary Banks. Banking regulations
limit the amount of dividends that may be paid without prior approval of regulatory agencies. Under these regulations, the amount of dividends that may be paid in any calendar year is limited to the current year’s net profits, as defined, combined
with the retained net profits of the preceding two years, subject to the capital requirements and additional restrictions as discussed below. During 2020 the Banks could, without prior approval, declare dividends to the Company of approximately
$11.4 million plus any 2020 net profits retained to the date of the dividend declaration.
The Company and the subsidiary Banks are subject to various regulatory capital requirements administered by the federal banking agencies. Failure
to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company’s financial statements. Under capital adequacy
guidelines and the regulatory framework for prompt corrective action, the Banks must meet specific guidelines that involve quantitative measures of their assets, liabilities, and certain off-balance sheet items as calculated under regulatory
accounting practices.
These quantitative measures established by regulation to ensure capital adequacy require the Company and Banks to maintain minimum amounts and
ratios (set forth in the following tables). The final rules implementing the Basel Committee on Banking Supervision’s capital guidelines for U.S. Banks (Basel III rules) became effective for the Company and Banks on January 1, 2015 with full
compliance with all of the requirements being phased in over a multi-year schedule by January 1, 2019. The net unrealized gain or loss on available for sale securities is not included in computing regulatory capital. Management believes, as of
December 31, 2019, that the Company and the Banks meet all quantitative capital adequacy requirements to which they are subject.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 21 - STOCKHOLDERS’ EQUITY (Continued)
The Company’s and the subsidiary Banks’ capital amounts and ratios as of December 31, 2019 are presented in the table below.
|
|
|
|
|
For Capital
|
|
|
To Be Well Capitalized
Under Prompt Corrective
|
|
|
|
Actual
|
|
|
Adequacy Purposes
Including 2.5% Capital Conservation Buffer
|
|
|
Action Provisions
Including 2.5% Capital Conservation Buffer
|
|
2019
|
|
Amount
|
|
|
Ratio
|
|
|
Amount
|
|
|
Ratio
|
|
|
Amount
|
|
|
Ratio
|
|
Total Capital (to risk-weighted assets):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated (1)
|
|
$
|
206,275
|
|
|
|
16.5
|
%
|
|
$
|
131,615
|
|
|
|
10.5
|
%
|
|
$
|
156,684
|
|
|
|
12.5
|
%
|
Premier Bank, Inc.
|
|
|
144,793
|
|
|
|
15.8
|
|
|
|
96,248
|
|
|
|
10.5
|
|
|
|
114,581
|
|
|
|
12.5
|
|
Citizens Deposit Bank
|
|
|
47,466
|
|
|
|
14.1
|
|
|
|
35,387
|
|
|
|
10.5
|
|
|
|
42,128
|
|
|
|
12.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier I Capital (to risk-weighted assets):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated (1)
|
|
$
|
192,733
|
|
|
|
15.4
|
%
|
|
$
|
106,545
|
|
|
|
8.5
|
%
|
|
$
|
131,615
|
|
|
|
10.5
|
%
|
Premier Bank, Inc.
|
|
|
133,609
|
|
|
|
14.6
|
|
|
|
77,915
|
|
|
|
8.5
|
|
|
|
96,248
|
|
|
|
10.5
|
|
Citizens Deposit Bank
|
|
|
45,108
|
|
|
|
13.4
|
|
|
|
28,647
|
|
|
|
8.5
|
|
|
|
35,387
|
|
|
|
10.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Equity Tier I Capital
(to risk-weighted assets):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated (1)
|
|
$
|
186,733
|
|
|
|
14.9
|
%
|
|
$
|
87,743
|
|
|
|
7.0
|
%
|
|
$
|
112,812
|
|
|
|
9.0
|
%
|
Premier Bank, Inc.
|
|
|
133,609
|
|
|
|
14.6
|
|
|
|
64,166
|
|
|
|
7.0
|
|
|
|
82,499
|
|
|
|
9.0
|
|
Citizens Deposit Bank
|
|
|
45,108
|
|
|
|
13.4
|
|
|
|
23,592
|
|
|
|
7.0
|
|
|
|
30,332
|
|
|
|
9.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier I Capital (to average assets):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated (1)
|
|
$
|
192,733
|
|
|
|
11.3
|
%
|
|
$
|
68,422
|
|
|
|
4
|
%
|
|
$
|
85,528
|
|
|
|
5
|
%
|
Premier Bank, Inc.
|
|
|
133,609
|
|
|
|
11.3
|
|
|
|
47,240
|
|
|
|
4
|
|
|
|
59,051
|
|
|
|
5
|
|
Citizens Deposit Bank
|
|
|
45,108
|
|
|
|
8.5
|
|
|
|
21,128
|
|
|
|
4
|
|
|
|
26,410
|
|
|
|
5
|
|
(1) The consolidated company is not subject to Prompt Corrective Action Provisions.
|
|
An additional capital conservation buffer is now part of the minimum regulatory capital ratios under the regulatory framework for
prompt corrective action. The capital conservation buffer is measured as a percentage of risk weighted assets and was phased-in over a four-year period from 2016 thru 2019. As of January 1, 2019, the capital conservation buffer requirement is
2.50% of risk weighted assets over and above the regulatory minimum capital ratios for Tier 1 Capital to risk weighted assets, Total Capital to risk weighted assets and Common Equity Tier 1 Capital (CET1) to risk weighted assets. The consequences
of not meeting the capital conservation buffer thresholds include restrictions on the payment of dividends, restrictions on the payment of discretionary bonuses, and restrictions on the repurchase of common shares by the Company. The capital
ratios of the Affiliate Banks and the Company already exceed the new minimum capital ratios plus the fully phased-in 2.50% capital buffer requiring a CET1 Capital to risk-weighted assets ratio of at least 7.00%, a Tier 1 Capital to risk-weighted
assets ratio of at least 8.50% and a Total Capital to risk-weighted assets ratio of at least 10.50%. The Company’s capital conservation buffer was 8.46% at December 31, 2019 and 7.88% at December 31, 2018, well in excess of the fully phased-in
2.50% required in 2019.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 21 - STOCKHOLDERS’ EQUITY (Continued)
The Company’s and the subsidiary Banks’ capital amounts and ratios as of December 31, 2018 are presented in the table below.
|
|
|
|
|
|
|
|
To Be Well Capitalized
|
|
|
|
|
|
|
For Capital
|
|
|
Under Prompt Corrective
|
|
|
|
Actual
|
|
|
Adequacy Purposes (1)
|
|
|
Action Provisions
|
|
2018
|
|
Amount
|
|
|
Ratio
|
|
|
Amount
|
|
|
Ratio
|
|
|
Amount
|
|
|
Ratio
|
|
Total Capital (to risk-weighted assets):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated (2)
|
|
$
|
190,770
|
|
|
|
15.9
|
%
|
|
$
|
96,110
|
|
|
|
8
|
%
|
|
$
|
120,138
|
|
|
|
10
|
%
|
Premier Bank, Inc.
|
|
|
141,302
|
|
|
|
15.4
|
|
|
|
73,320
|
|
|
|
8
|
|
|
|
91,650
|
|
|
|
10
|
|
Citizens Deposit Bank
|
|
|
42,284
|
|
|
|
14.8
|
|
|
|
22,852
|
|
|
|
8
|
|
|
|
28,565
|
|
|
|
10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier I Capital (to risk-weighted assets):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated (2)
|
|
$
|
177,032
|
|
|
|
14.7
|
%
|
|
$
|
72,083
|
|
|
|
6
|
%
|
|
$
|
96,110
|
|
|
|
8
|
%
|
Premier Bank, Inc.
|
|
|
130,428
|
|
|
|
14.2
|
|
|
|
54,990
|
|
|
|
6
|
|
|
|
73,320
|
|
|
|
8
|
|
Citizens Deposit Bank
|
|
|
39,420
|
|
|
|
13.8
|
|
|
|
17,139
|
|
|
|
6
|
|
|
|
22,852
|
|
|
|
8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Equity Tier I Capital
(to risk-weighted assets):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated (2)
|
|
$
|
171,032
|
|
|
|
14.2
|
%
|
|
$
|
54,062
|
|
|
|
4.5
|
%
|
|
$
|
78,090
|
|
|
|
6.5
|
%
|
Premier Bank, Inc.
|
|
|
130,428
|
|
|
|
14.2
|
|
|
|
41,242
|
|
|
|
4.5
|
|
|
|
59,572
|
|
|
|
6.5
|
|
Citizens Deposit Bank
|
|
|
39,420
|
|
|
|
13.8
|
|
|
|
12,854
|
|
|
|
4.5
|
|
|
|
18,567
|
|
|
|
6.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier I Capital (to average assets):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated (2)
|
|
$
|
177,032
|
|
|
|
10.7
|
%
|
|
$
|
66,040
|
|
|
|
4
|
%
|
|
$
|
82,550
|
|
|
|
5
|
%
|
Premier Bank, Inc.
|
|
|
130,428
|
|
|
|
10.8
|
|
|
|
48,368
|
|
|
|
4
|
|
|
|
60,460
|
|
|
|
5
|
|
Citizens Deposit Bank
|
|
|
39,420
|
|
|
|
9.0
|
|
|
|
17,571
|
|
|
|
4
|
|
|
|
21,964
|
|
|
|
5
|
|
(1) The ratios for capital adequacy purposes do not include the additional capital
conservation buffer.
(2) The consolidated company is not subject to Prompt Corrective Action Provisions.
|
|
As of December 31, 2019 and 2018, the most recent notification from each of the Banks’ primary Federal regulators categorized the subsidiary Banks
as well capitalized under the regulatory framework for prompt corrective action. To be categorized as well capitalized, the Banks must maintain minimum Total risk-based, Tier 1 risk-based, Tier 1 leverage and Common Equity Tier 1 risk-based ratios
as set forth in the tables above. There are no conditions or events since that notification that management believes have changed the Banks’ categories.
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 22 - PARENT COMPANY FINANCIAL STATEMENTS
Condensed Balance Sheets
|
|
December 31
|
|
|
|
2019
|
|
|
2018
|
|
ASSETS
|
|
|
|
|
|
|
Cash
|
|
$
|
13,184
|
|
|
$
|
8,759
|
|
Investment in subsidiaries
|
|
|
232,509
|
|
|
|
215,888
|
|
Premises and equipment
|
|
|
622
|
|
|
|
271
|
|
Other assets
|
|
|
754
|
|
|
|
730
|
|
Total assets
|
|
$
|
247,069
|
|
|
$
|
225,648
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
Other liabilities
|
|
$
|
1,392
|
|
|
$
|
1,013
|
|
Other borrowed funds
|
|
|
-
|
|
|
|
2,500
|
|
Subordinated debt
|
|
|
5,436
|
|
|
|
5,406
|
|
Total liabilities
|
|
|
6,828
|
|
|
|
8,919
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ equity
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
133,795
|
|
|
|
133,248
|
|
Retained earnings
|
|
|
102,743
|
|
|
|
87,333
|
|
Accumulated other comprehensive income (loss)
|
|
|
3,703
|
|
|
|
(3,852
|
)
|
Total stockholders’ equity
|
|
|
240,241
|
|
|
|
216,729
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders’ equity
|
|
$
|
247,069
|
|
|
$
|
225,648
|
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 22 - PARENT COMPANY FINANCIAL STATEMENTS (Continued)
Condensed Statement of Operations
|
|
Years Ended December 31
|
|
|
|
2019
|
|
|
2018
|
|
|
2017
|
|
Income
|
|
|
|
|
|
|
|
|
|
Dividends from subsidiaries
|
|
$
|
19,050
|
|
|
$
|
18,740
|
|
|
$
|
12,565
|
|
Interest and dividend income
|
|
|
7
|
|
|
|
7
|
|
|
|
12
|
|
Other income
|
|
|
2,277
|
|
|
|
2,163
|
|
|
|
2,126
|
|
Total income
|
|
|
21,334
|
|
|
|
20,910
|
|
|
|
14,703
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense on other borrowings
|
|
|
30
|
|
|
|
156
|
|
|
|
285
|
|
Interest expense on subordinated debt
|
|
|
369
|
|
|
|
352
|
|
|
|
295
|
|
Salaries and employee benefits
|
|
|
3,582
|
|
|
|
3,252
|
|
|
|
3,399
|
|
Occupancy and equipment expenses
|
|
|
438
|
|
|
|
394
|
|
|
|
299
|
|
Professional fees
|
|
|
443
|
|
|
|
689
|
|
|
|
303
|
|
Other expenses
|
|
|
591
|
|
|
|
659
|
|
|
|
387
|
|
Total expenses
|
|
|
5,453
|
|
|
|
5,502
|
|
|
|
4,968
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes and equity in undistributed income of subsidiaries
|
|
|
15,881
|
|
|
|
15,408
|
|
|
|
9,735
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax (benefit)
|
|
|
(699
|
)
|
|
|
(723
|
)
|
|
|
(1,012
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before equity in undistributed income of subsidiaries
|
|
|
16,580
|
|
|
|
16,131
|
|
|
|
10,747
|
|
Equity in undistributed income of subsidiaries
|
|
|
7,616
|
|
|
|
4,037
|
|
|
|
4,072
|
|
Net income
|
|
$
|
24,196
|
|
|
$
|
20,168
|
|
|
$
|
14,819
|
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 22 - PARENT COMPANY FINANCIAL STATEMENTS (Continued)
Condensed Statement of Cash Flows
|
|
Years Ended December 31
|
|
|
|
2019
|
|
|
2018
|
|
|
2017
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
24,196
|
|
|
$
|
20,168
|
|
|
$
|
14,819
|
|
Adjustments to reconcile net income to net cash from operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
78
|
|
|
|
93
|
|
|
|
89
|
|
Amortization
|
|
|
30
|
|
|
|
30
|
|
|
|
33
|
|
Stock compensation expense
|
|
|
301
|
|
|
|
252
|
|
|
|
217
|
|
Equity in undistributed earnings of subsidiaries
|
|
|
(7,616
|
)
|
|
|
(4,037
|
)
|
|
|
(4,072
|
)
|
Change in other assets
|
|
|
(24
|
)
|
|
|
(181
|
)
|
|
|
(123
|
)
|
Change in other liabilities
|
|
|
13
|
|
|
|
(43
|
)
|
|
|
243
|
|
Net cash from operating activities
|
|
|
16,978
|
|
|
|
16,282
|
|
|
|
11,206
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments in nonbank subsidiaries
|
|
|
-
|
|
|
|
-
|
|
|
|
(250
|
)
|
Repayment of investments in nonbank subsidiaries
|
|
|
50
|
|
|
|
-
|
|
|
|
-
|
|
Investments in subsidiaries
|
|
|
(1,500
|
)
|
|
|
-
|
|
|
|
-
|
|
Acquisition of subsidiary, net of cash received
|
|
|
-
|
|
|
|
(5,212
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of fixed assets, net of proceeds from asset sales
|
|
|
(63
|
)
|
|
|
(80
|
)
|
|
|
(80
|
)
|
Net cash from investing activities
|
|
|
(1,513
|
)
|
|
|
(5,292
|
)
|
|
|
(330
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends paid to shareholders
|
|
|
(8,786
|
)
|
|
|
(7,805
|
)
|
|
|
(6,398
|
)
|
Cash in lieu of fractional shares
|
|
|
-
|
|
|
|
(13
|
)
|
|
|
-
|
|
Proceeds from stock option exercises
|
|
|
246
|
|
|
|
193
|
|
|
|
317
|
|
Payments on other borrowed funds
|
|
|
(2,500
|
)
|
|
|
(2,500
|
)
|
|
|
(3,600
|
)
|
Net cash from financing activities
|
|
|
(11,040
|
)
|
|
|
(10,125
|
)
|
|
|
(9,681
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents
|
|
|
4,425
|
|
|
|
865
|
|
|
|
1,195
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of year
|
|
|
8,759
|
|
|
|
7,894
|
|
|
|
6,699
|
|
Cash and cash equivalents at end of year
|
|
$
|
13,184
|
|
|
$
|
8,759
|
|
|
$
|
7,894
|
|
PREMIER FINANCIAL BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
December 31, 2019, 2018, and 2017
(Dollars in Thousands, Except Per Share Data)
NOTE 23 - QUARTERLY FINANCIAL DATA (UNAUDITED)
|
|
Interest
Income
|
|
|
Net Interest
Income
|
|
|
Net
Income
|
|
|
Earnings Per Share
|
|
Basic
|
|
|
Diluted
|
|
2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Quarter
|
|
$
|
19,064
|
|
|
$
|
16,835
|
|
|
$
|
6,176
|
|
|
$
|
0.42
|
|
|
$
|
0.42
|
|
Second Quarter
|
|
|
19,106
|
|
|
|
16,655
|
|
|
|
5,859
|
|
|
|
0.40
|
|
|
|
0.40
|
|
Third Quarter
|
|
|
19,308
|
|
|
|
16,778
|
|
|
|
6,267
|
|
|
|
0.43
|
|
|
|
0.43
|
|
Fourth Quarter
|
|
|
19,100
|
|
|
|
16,633
|
|
|
|
5,894
|
|
|
|
0.40
|
|
|
|
0.40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Quarter
|
|
$
|
15,799
|
|
|
$
|
14,635
|
|
|
$
|
5,133
|
|
|
$
|
0.38
|
|
|
$
|
0.38
|
|
Second Quarter
|
|
|
15,753
|
|
|
|
14,419
|
|
|
|
4,375
|
|
|
|
0.33
|
|
|
|
0.32
|
|
Third Quarter
|
|
|
16,001
|
|
|
|
14,509
|
|
|
|
5,021
|
|
|
|
0.38
|
|
|
|
0.37
|
|
Fourth Quarter
|
|
|
18,268
|
|
|
|
16,191
|
|
|
|
5,639
|
|
|
|
0.39
|
|
|
|
0.39
|
|
In 2019, interest income increased steadily largely due to increases in interest income on loans and short-term investments. Interest income in
the first quarter of 2019 included approximately $719 of income recognized from deferred interest and discounts recognized on loans that paid off during the quarter. The changes in interest income resulted in similar changes in net interest income
in 2019. However, interest expense increased steadily in each quarter, peaking in the third quarter, largely due to higher rates paid on deposits. Also contributing to an overall increase in interest income and net interest income in the fourth
quarter of 2019, when compared to the quarterly income amounts in 2018, was the acquisition of the First National Bank of Jackson on October 25, 2019. The interest income from the loans and investments and interest expense on deposits and
borrowings of Jackson are included in the quarterly financial results beginning in the fourth quarter of 2019. Earnings per share amounts were consistent with the changes in net income as
average shares outstanding increased only slightly during 2019.
In 2018, interest income increased steadily largely due to increases in investment
securities purchased. Interest income in the first quarter of 2018 included approximately $533 of income recognized from deferred interest and discounts recognized on loans that paid off during the quarter. The changes in interest income resulted
in similar changes in net interest income in 2018. However, interest expense increased steadily in each quarter largely due to higher rates paid on deposits. Also contributing to an overall increase in interest income and net interest income in
the fourth quarter of 2018, was the acquisition of the First Bank on October 12, 2018. The interest income from the loans and investments and interest expense on deposits and borrowings of First Bank are included in the quarterly financial results
beginning in the fourth quarter of 2018. Earnings per share amounts were consistent with the changes in net income as average shares outstanding increased only slightly during the first three quarters of 2018. The fourth quarter earnings per
share was impacted by the additional shares added from the acquisition of First Bank.
PREMIER FINANCIAL BANCORP, INC.
FORM 10-K
December 31, 2019